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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,566£15,955£16,354£16,845£80,056
Total Expenses£17,912£17,979£18,058£18,140£18,229£90,318
Profit Before Tax£-2,576£-2,413£-2,103£-1,786£-1,385£-10,262
Profit After Tax £-2,576£-2,413£-2,103£-1,786£-1,385£-10,262
Change In Property Value£4£4£7,300£13,031£17,340£37,678
Net Return£-2,572£-2,409£5,197£11,245£15,956£27,416
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%4%10%14%24%