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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,648£25,018£25,643£26,284£27,073£128,666
Total Expenses£36,006£36,089£36,195£36,303£36,424£181,018
Profit Before Tax£-11,358£-11,072£-10,552£-10,019£-9,352£-52,352
Profit After Tax £-11,358£-11,072£-10,552£-10,019£-9,352£-52,352
Change In Property Value£8£8£15,900£28,382£37,768£82,067
Net Return£-11,350£-11,064£5,349£18,363£28,417£29,715
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%-4%2%7%11%11%