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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£41,604£42,228£43,284£44,366£45,697£217,179
Total Expenses£57,738£57,846£57,995£58,147£58,323£290,049
Profit Before Tax£-16,134£-15,618£-14,711£-13,781£-12,626£-72,870
Profit After Tax £-16,134£-15,618£-14,711£-13,781£-12,626£-72,870
Change In Property Value£13£13£26,001£46,411£61,760£134,197
Net Return£-16,121£-15,605£11,289£32,630£49,134£61,327
Return From Rental Income (%)-3%-3%-3%-3%-3%-16%
Total Net Return (%)-3%-3%2%7%11%13%