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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,760£14,981£15,356£15,740£16,212£77,049
Total Expenses£17,759£17,827£17,908£17,990£18,080£89,563
Profit Before Tax£-2,999£-2,846£-2,552£-2,250£-1,868£-12,514
Profit After Tax £-2,999£-2,846£-2,552£-2,250£-1,868£-12,514
Change In Property Value£4£4£7,200£12,852£17,103£37,162
Net Return£-2,995£-2,842£4,649£10,602£15,235£24,648
Return From Rental Income (%)-3%-2%-2%-2%-2%-11%
Total Net Return (%)-3%-2%4%9%13%22%