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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,076£38,647£39,613£40,604£41,822£198,762
Total Expenses£50,244£50,347£50,486£50,629£50,794£252,499
Profit Before Tax£-12,168£-11,700£-10,873£-10,026£-8,972£-53,738
Profit After Tax £-12,168£-11,700£-10,873£-10,026£-8,972£-53,738
Change In Property Value£11£11£22,400£39,985£53,208£115,616
Net Return£-12,156£-11,688£11,527£29,959£44,236£61,878
Return From Rental Income (%)-3%-3%-3%-3%-2%-14%
Total Net Return (%)-3%-3%3%8%11%16%