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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,519£14,882£15,254£15,711£74,669
Total Expenses£17,598£17,695£17,801£17,910£18,026£89,029
Profit Before Tax£-3,294£-3,176£-2,920£-2,657£-2,315£-14,360
Profit After Tax £-3,294£-3,176£-2,920£-2,657£-2,315£-14,360
Change In Property Value£3£3£6,500£11,603£15,440£33,549
Net Return£-3,291£-3,173£3,581£8,946£13,125£19,189
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%4%9%13%19%