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£30,913£30,967£31,043£31,121£31,212£155,257
Profit Before Tax£-8,509£-8,227£-7,735£-7,230£-6,604£-38,305
Profit After Tax £-8,509£-8,227£-7,735£-7,230£-6,604£-38,305
Change In Property Value£7£7£14,000£24,990£33,255£72,260
Net Return£-8,502£-8,220£6,265£17,760£26,651£33,955
Return From Rental Income (%)-4%-4%-3%-3%-3%-16%
Total Net Return (%)-4%-4%3%8%11%15%