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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,552£12,740£13,059£13,385£13,787£65,523
Total Expenses£24,825£25,131£25,431£25,738£26,045£127,170
Profit Before Tax£-12,273£-12,391£-12,372£-12,353£-12,258£-61,646
Profit After Tax £-12,273£-12,391£-12,372£-12,353£-12,258£-61,646
Change In Property Value£3£3£5,580£9,960£13,255£28,801
Net Return£-12,270£-12,388£-6,792£-2,392£997£-32,846
Return From Rental Income (%)-14%-14%-14%-14%-14%-72%
Total Net Return (%)-14%-14%-8%-3%1%-38%