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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,156£18,428£18,889£19,361£19,942£94,777
Total Expenses£25,637£25,710£25,799£25,890£25,991£129,027
Profit Before Tax£-7,481£-7,282£-6,910£-6,529£-6,049£-34,250
Profit After Tax £-7,481£-7,282£-6,910£-6,529£-6,049£-34,250
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-7,475£-7,276£4,090£13,106£20,080£22,525
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%12%