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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,076£14,287£14,644£15,010£15,461£73,479
Total Expenses£16,104£16,171£16,249£16,330£16,418£81,271
Profit Before Tax£-2,028£-1,884£-1,605£-1,319£-957£-7,793
Profit After Tax £-2,028£-1,884£-1,605£-1,319£-957£-7,793
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£-2,024£-1,880£4,795£10,105£14,246£25,241
Return From Rental Income (%)-2%-2%-2%-1%-1%-8%
Total Net Return (%)-2%-2%5%10%14%25%