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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£1,296£1,315£1,348£1,382£1,423£6,765
Total Expenses£3,072£3,120£3,166£3,213£3,260£15,831
Profit Before Tax£-1,776£-1,804£-1,818£-1,831£-1,837£-9,066
Profit After Tax £-1,776£-1,804£-1,818£-1,831£-1,837£-9,066
Change In Property Value£0£0£475£848£1,128£2,452
Net Return£-1,776£-1,804£-1,343£-983£-708£-6,614
Return From Rental Income (%)-22%-22%-22%-23%-23%-112%
Total Net Return (%)-22%-22%-17%-12%-9%-81%