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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,804£6,906£7,079£7,256£7,473£35,518
Total Expenses£10,615£10,672£10,732£10,793£10,858£53,670
Profit Before Tax£-3,811£-3,766£-3,653£-3,538£-3,384£-18,152
Profit After Tax £-3,811£-3,766£-3,653£-3,538£-3,384£-18,152
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£-3,809£-3,764£347£3,602£6,117£2,493
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-6%-6%1%6%10%4%