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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,032£10,182£10,437£10,698£11,019£52,368
Total Expenses£30,859£31,438£31,990£32,553£33,108£159,948
Profit Before Tax£-20,827£-21,255£-21,553£-21,855£-22,089£-107,579
Profit After Tax £-20,827£-21,255£-21,553£-21,855£-22,089£-107,579
Change In Property Value£3,375£3,459£6,383£8,152£9,382£30,751
Net Return£-17,452£-17,796£-15,170£-13,703£-12,707£-76,828
Return From Rental Income (%)-50%-51%-52%-53%-53%-259%
Total Net Return (%)-42%-43%-37%-33%-31%-185%