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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,820£15,042£15,418£15,804£16,278£77,362
Total Expenses£18,755£18,819£18,895£18,973£19,059£94,501
Profit Before Tax£-3,935£-3,777£-3,477£-3,169£-2,781£-17,139
Profit After Tax £-3,935£-3,777£-3,477£-3,169£-2,781£-17,139
Change In Property Value£4£4£7,800£13,923£18,528£40,259
Net Return£-3,931£-3,773£4,323£10,754£15,747£23,120
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%3%9%13%18%