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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,100£17,356£17,790£18,235£18,782£89,264
Total Expenses£21,564£21,635£21,722£21,810£21,907£108,638
Profit Before Tax£-4,464£-4,279£-3,931£-3,575£-3,125£-19,374
Profit After Tax £-4,464£-4,279£-3,931£-3,575£-3,125£-19,374
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£-4,459£-4,274£5,069£12,490£18,253£27,079
Return From Rental Income (%)-3%-3%-3%-2%-2%-13%
Total Net Return (%)-3%-3%3%9%13%19%