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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,720£12,911£13,234£13,564£13,971£66,400
Total Expenses£22,673£22,738£22,813£22,890£22,974£114,089
Profit Before Tax£-9,953£-9,827£-9,580£-9,326£-9,002£-47,689
Profit After Tax £-9,953£-9,827£-9,580£-9,326£-9,002£-47,689
Change In Property Value£5£5£9,780£17,458£23,231£50,479
Net Return£-9,948£-9,822£200£8,132£14,229£2,790
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-6%-6%0%5%9%2%