Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,864£3,922£4,020£4,121£4,244£20,171
Total Expenses£5,957£6,009£6,062£6,116£6,171£30,314
Profit Before Tax£-2,093£-2,087£-2,042£-1,995£-1,927£-10,143
Profit After Tax £-2,093£-2,087£-2,042£-1,995£-1,927£-10,143
Change In Property Value£1£1£1,800£3,213£4,276£9,291
Net Return£-2,092£-2,086£-242£1,218£2,349£-853
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-7%-7%-1%4%8%-3%