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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,680£13,885£14,232£14,588£15,026£71,411
Total Expenses£16,320£16,356£16,405£16,455£16,513£82,049
Profit Before Tax£-2,640£-2,471£-2,173£-1,867£-1,487£-10,638
Profit After Tax £-2,640£-2,471£-2,173£-1,867£-1,487£-10,638
Change In Property Value£4£4£7,200£12,852£17,103£37,162
Net Return£-2,636£-2,467£5,027£10,985£15,615£26,524
Return From Rental Income (%)-2%-2%-2%-2%-1%-9%
Total Net Return (%)-2%-2%4%10%14%23%