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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,604£17,868£18,315£18,773£19,336£91,895
Total Expenses£25,582£25,654£25,742£25,831£25,930£128,739
Profit Before Tax£-7,978£-7,786£-7,427£-7,059£-6,595£-36,844
Profit After Tax £-7,978£-7,786£-7,427£-7,059£-6,595£-36,844
Change In Property Value£6£6£11,000£19,635£26,129£56,776
Net Return£-7,972£-7,780£3,573£12,577£19,535£19,932
Return From Rental Income (%)-4%-4%-4%-4%-4%-20%
Total Net Return (%)-4%-4%2%7%11%11%