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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,332£16,577£16,991£17,416£17,939£85,255
Total Expenses£22,712£22,770£22,842£22,916£22,999£114,240
Profit Before Tax£-6,380£-6,193£-5,851£-5,500£-5,061£-28,985
Profit After Tax £-6,380£-6,193£-5,851£-5,500£-5,061£-28,985
Change In Property Value£5£5£9,900£17,672£23,516£51,098
Net Return£-6,375£-6,188£4,049£12,172£18,456£22,113
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%3%8%11%14%