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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,044£19,330£19,813£20,308£20,917£99,412
Total Expenses£27,511£27,586£27,677£27,770£27,874£138,418
Profit Before Tax£-8,467£-8,256£-7,864£-7,462£-6,956£-39,005
Profit After Tax £-8,467£-8,256£-7,864£-7,462£-6,956£-39,005
Change In Property Value£6£6£11,900£21,242£28,267£61,421
Net Return£-8,461£-8,250£4,036£13,780£21,311£22,416
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%-4%2%7%11%11%