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£17,651£17,717£17,795£17,874£17,961£88,998
Profit Before Tax£-3,971£-3,832£-3,563£-3,286£-2,935£-17,587
Profit After Tax £-3,971£-3,832£-3,563£-3,286£-2,935£-17,587
Change In Property Value£4£4£7,200£12,852£17,102£37,162
Net Return£-3,967£-3,829£3,637£9,566£14,167£19,575
Return From Rental Income (%)-3%-3%-3%-3%-3%-15%
Total Net Return (%)-3%-3%3%8%12%17%