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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,747£17,166£17,595£18,123£86,132
Total Expenses£25,538£25,611£25,697£25,785£25,882£128,513
Profit Before Tax£-9,038£-8,863£-8,531£-8,190£-7,759£-42,380
Profit After Tax £-9,038£-8,863£-8,531£-8,190£-7,759£-42,380
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-9,033£-8,858£2,470£11,446£18,370£14,395
Return From Rental Income (%)-5%-5%-5%-5%-4%-23%
Total Net Return (%)-5%-5%1%6%10%8%