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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,552£12,740£13,059£13,385£13,787£65,523
Total Expenses£86,500£88,324£90,043£91,797£93,511£450,175
Profit Before Tax£-73,948£-75,584£-76,984£-78,412£-79,725£-384,652
Profit After Tax £-73,948£-75,584£-76,984£-78,412£-79,725£-384,652
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£-69,698£-71,228£-68,946£-68,146£-67,910£-345,929
Return From Rental Income (%)-142%-145%-148%-151%-153%-740%
Total Net Return (%)-134%-137%-133%-131%-131%-665%