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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,248£19,537£20,025£20,526£21,142£100,477
Total Expenses£27,246£27,355£27,479£27,606£27,743£137,430
Profit Before Tax£-7,998£-7,819£-7,454£-7,081£-6,601£-36,953
Profit After Tax £-7,998£-7,819£-7,454£-7,081£-6,601£-36,953
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-7,993£-7,813£3,546£12,555£19,528£19,823
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%-4%2%7%11%11%