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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,256£14,470£14,832£15,202£15,658£74,418
Total Expenses£18,304£18,371£18,450£18,531£18,619£92,276
Profit Before Tax£-4,048£-3,901£-3,619£-3,329£-2,961£-17,857
Profit After Tax £-4,048£-3,901£-3,619£-3,329£-2,961£-17,857
Change In Property Value£4£4£7,500£13,388£17,815£38,711
Net Return£-4,044£-3,898£3,881£10,059£14,854£20,853
Return From Rental Income (%)-3%-3%-3%-3%-2%-15%
Total Net Return (%)-3%-3%3%8%12%17%