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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,996£16,236£16,642£17,058£17,570£83,501
Total Expenses£24,935£25,040£25,155£25,274£25,400£125,803
Profit Before Tax£-8,939£-8,804£-8,514£-8,216£-7,830£-42,302
Profit After Tax £-8,939£-8,804£-8,514£-8,216£-7,830£-42,302
Change In Property Value£5£5£9,999£17,849£23,751£51,609
Net Return£-8,934£-8,799£1,486£9,633£15,921£9,307
Return From Rental Income (%)-5%-5%-5%-5%-5%-26%
Total Net Return (%)-5%-5%1%6%10%6%