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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,556£11,729£12,023£12,323£12,693£60,324
Total Expenses£18,430£18,494£18,566£18,640£18,720£92,850
Profit Before Tax£-6,874£-6,764£-6,544£-6,317£-6,027£-32,526
Profit After Tax £-6,874£-6,764£-6,544£-6,317£-6,027£-32,526
Change In Property Value£4£4£7,700£13,745£18,290£39,743
Net Return£-6,871£-6,761£1,157£7,428£12,264£7,217
Return From Rental Income (%)-6%-5%-5%-5%-5%-26%
Total Net Return (%)-6%-5%1%6%10%6%