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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£36,276£36,820£37,741£38,684£39,845£189,366
Total Expenses£60,974£61,075£61,210£61,348£61,507£306,113
Profit Before Tax£-24,698£-24,254£-23,469£-22,664£-21,662£-116,747
Profit After Tax £-24,698£-24,254£-23,469£-22,664£-21,662£-116,747
Change In Property Value£14£14£27,901£49,802£66,273£144,004
Net Return£-24,684£-24,241£4,432£27,139£44,611£27,257
Return From Rental Income (%)-5%-5%-5%-5%-4%-23%
Total Net Return (%)-5%-5%1%5%9%5%