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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£14,045£14,396£14,828£70,472
Total Expenses£21,204£21,270£21,347£21,426£21,512£106,759
Profit Before Tax£-7,704£-7,568£-7,302£-7,030£-6,684£-36,287
Profit After Tax £-7,704£-7,568£-7,302£-7,030£-6,684£-36,287
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£-7,699£-7,563£1,698£9,035£14,694£10,165
Return From Rental Income (%)-5%-5%-5%-5%-5%-25%
Total Net Return (%)-5%-5%1%6%10%7%