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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,756£15,992£16,392£16,802£17,306£82,248
Total Expenses£18,454£18,523£18,606£18,691£18,784£93,059
Profit Before Tax£-2,698£-2,531£-2,214£-1,889£-1,478£-10,810
Profit After Tax £-2,698£-2,531£-2,214£-1,889£-1,478£-10,810
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£-2,694£-2,527£5,286£11,499£16,337£27,900
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%4%10%14%23%