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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£63,209£64,493£65,707£66,946£68,160£328,515
Profit Before Tax£-50,009£-51,095£-51,974£-52,870£-53,662£-259,609
Profit After Tax £-50,009£-51,095£-51,974£-52,870£-53,662£-259,609
Change In Property Value£4,375£4,484£8,274£10,567£12,162£39,862
Net Return£-45,634£-46,610£-43,700£-42,303£-41,500£-219,747
Return From Rental Income (%)-93%-96%-97%-99%-100%-485%
Total Net Return (%)-85%-87%-82%-79%-78%-411%