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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,352£8,477£8,689£8,906£9,174£43,599
Total Expenses£10,371£10,430£10,494£10,560£10,629£52,484
Profit Before Tax£-2,019£-1,953£-1,805£-1,653£-1,455£-8,886
Profit After Tax £-2,019£-1,953£-1,805£-1,653£-1,455£-8,886
Change In Property Value£2£2£3,799£6,781£9,024£19,608
Net Return£-2,018£-1,951£1,994£5,128£7,569£10,722
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%-3%3%9%13%18%