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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,404£22,740£23,309£23,891£24,608£116,952
Total Expenses£32,013£32,093£32,192£32,294£32,409£161,001
Profit Before Tax£-9,609£-9,352£-8,884£-8,403£-7,801£-44,049
Profit After Tax £-9,609£-9,352£-8,884£-8,403£-7,801£-44,049
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£-9,602£-9,345£5,117£16,587£25,454£28,211
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%12%