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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,440£4,507£4,619£4,735£4,877£23,177
Total Expenses£6,362£6,415£6,469£6,524£6,581£32,351
Profit Before Tax£-1,922£-1,908£-1,850£-1,789£-1,704£-9,173
Profit After Tax £-1,922£-1,908£-1,850£-1,789£-1,704£-9,173
Change In Property Value£1£1£1,975£3,525£4,691£10,194
Net Return£-1,921£-1,907£126£1,736£2,987£1,021
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-6%-6%0%6%10%3%