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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,804£12,996£13,321£13,654£14,064£66,839
Total Expenses£19,150£19,216£19,291£19,368£19,452£96,477
Profit Before Tax£-6,346£-6,220£-5,970£-5,714£-5,388£-29,639
Profit After Tax £-6,346£-6,220£-5,970£-5,714£-5,388£-29,639
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£-6,342£-6,216£2,030£8,566£13,615£11,653
Return From Rental Income (%)-5%-5%-5%-4%-4%-23%
Total Net Return (%)-5%-5%2%7%11%9%