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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,902£10,150£10,404£10,716£50,928
Total Expenses£14,448£14,545£14,646£14,749£14,856£73,244
Profit Before Tax£-4,692£-4,642£-4,496£-4,346£-4,140£-22,317
Profit After Tax £-4,692£-4,642£-4,496£-4,346£-4,140£-22,317
Change In Property Value£3£3£5,000£8,925£11,877£25,807
Net Return£-4,690£-4,640£504£4,580£7,736£3,491
Return From Rental Income (%)-6%-6%-6%-6%-5%-29%
Total Net Return (%)-6%-6%1%6%10%5%