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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,800£29,232£29,963£30,712£31,633£150,340
Total Expenses£40,588£40,677£40,793£40,912£41,046£204,015
Profit Before Tax£-11,788£-11,445£-10,830£-10,200£-9,413£-53,675
Profit After Tax £-11,788£-11,445£-10,830£-10,200£-9,413£-53,675
Change In Property Value£9£9£18,000£32,131£42,757£92,906
Net Return£-11,779£-11,436£7,170£21,931£33,344£39,231
Return From Rental Income (%)-4%-4%-4%-3%-3%-18%
Total Net Return (%)-4%-4%2%7%11%13%