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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,136£20,438£20,949£21,473£22,117£105,113
Total Expenses£28,215£28,292£28,386£28,482£28,589£141,963
Profit Before Tax£-8,079£-7,854£-7,437£-7,009£-6,472£-36,851
Profit After Tax £-8,079£-7,854£-7,437£-7,009£-6,472£-36,851
Change In Property Value£6£6£12,200£21,777£28,980£62,969
Net Return£-8,073£-7,847£4,764£14,768£22,508£26,119
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%2%7%11%13%