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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,048£15,274£15,656£16,047£16,528£78,553
Total Expenses£20,565£20,634£20,715£20,798£20,889£103,600
Profit Before Tax£-5,517£-5,360£-5,059£-4,751£-4,360£-25,047
Profit After Tax £-5,517£-5,360£-5,059£-4,751£-4,360£-25,047
Change In Property Value£4£4£8,600£15,351£20,428£44,388
Net Return£-5,513£-5,356£3,541£10,600£16,068£19,341
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%3%8%12%14%