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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,920£8,039£8,240£8,446£8,699£41,343
Total Expenses£9,934£9,991£10,054£10,119£10,187£50,285
Profit Before Tax£-2,014£-1,953£-1,815£-1,673£-1,488£-8,942
Profit After Tax £-2,014£-1,953£-1,815£-1,673£-1,488£-8,942
Change In Property Value£2£2£3,600£6,426£8,551£18,581
Net Return£-2,012£-1,951£1,785£4,753£7,064£9,639
Return From Rental Income (%)-4%-4%-3%-3%-3%-16%
Total Net Return (%)-4%-4%3%9%13%18%