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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,812£10,974£11,249£11,530£11,876£56,440
Total Expenses£12,405£12,467£12,537£12,609£12,687£62,705
Profit Before Tax£-1,593£-1,493£-1,289£-1,080£-811£-6,265
Profit After Tax £-1,593£-1,493£-1,289£-1,080£-811£-6,265
Change In Property Value£2£2£4,700£8,390£11,164£24,259
Net Return£-1,590£-1,491£3,411£7,310£10,353£17,993
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%5%10%14%25%