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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,872£7,990£8,190£8,395£8,646£41,093
Total Expenses£9,730£9,788£9,851£9,915£9,983£49,268
Profit Before Tax£-1,858£-1,798£-1,661£-1,521£-1,337£-8,175
Profit After Tax £-1,858£-1,798£-1,661£-1,521£-1,337£-8,175
Change In Property Value£2£2£3,500£6,248£8,314£18,065
Net Return£-1,857£-1,796£1,839£4,727£6,977£9,890
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%3%9%13%18%