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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,972£19,257£19,738£20,231£20,838£99,036
Total Expenses£26,710£26,785£26,876£26,969£27,072£134,413
Profit Before Tax£-7,738£-7,528£-7,138£-6,738£-6,234£-35,376
Profit After Tax £-7,738£-7,528£-7,138£-6,738£-6,234£-35,376
Change In Property Value£6£6£11,500£20,528£27,317£59,356
Net Return£-7,733£-7,522£4,362£13,790£21,083£23,980
Return From Rental Income (%)-4%-4%-4%-4%-3%-19%
Total Net Return (%)-4%-4%2%7%11%13%