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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£40,296£40,900£41,923£42,971£44,260£210,351
Total Expenses£57,607£57,714£57,859£58,007£58,179£289,366
Profit Before Tax£-17,311£-16,813£-15,936£-15,036£-13,919£-79,015
Profit After Tax £-17,311£-16,813£-15,936£-15,036£-13,919£-79,015
Change In Property Value£13£13£26,001£46,411£61,760£134,197
Net Return£-17,298£-16,800£10,065£31,375£47,841£55,182
Return From Rental Income (%)-4%-4%-3%-3%-3%-17%
Total Net Return (%)-4%-4%2%7%10%12%