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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,676£5,761£5,905£6,053£6,234£29,629
Total Expenses£7,567£7,621£7,679£7,737£7,798£38,401
Profit Before Tax£-1,891£-1,860£-1,773£-1,684£-1,564£-8,772
Profit After Tax £-1,891£-1,860£-1,773£-1,684£-1,564£-8,772
Change In Property Value£1£1£2,520£4,498£5,986£13,007
Net Return£-1,889£-1,859£747£2,814£4,422£4,235
Return From Rental Income (%)-5%-5%-5%-4%-4%-23%
Total Net Return (%)-5%-5%2%7%11%11%