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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£20,244£20,548£21,061£21,588£22,236£105,676
Total Expenses£26,641£26,818£27,006£27,198£27,399£135,061
Profit Before Tax£-6,397£-6,270£-5,944£-5,610£-5,163£-29,385
Profit After Tax £-6,397£-6,270£-5,944£-5,610£-5,163£-29,385
Change In Property Value£5£5£9,200£16,422£21,853£47,485
Net Return£-6,392£-6,265£3,256£10,812£16,690£18,100
Return From Rental Income (%)-4%-4%-4%-4%-3%-20%
Total Net Return (%)-4%-4%2%7%11%12%