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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,456£3,508£3,596£3,685£3,796£18,041
Total Expenses£14,331£14,617£14,888£15,164£15,435£74,435
Profit Before Tax£-10,875£-11,109£-11,292£-11,479£-11,639£-56,394
Profit After Tax £-10,875£-11,109£-11,292£-11,479£-11,639£-56,394
Change In Property Value£1,350£1,391£2,626£3,022£3,203£11,591
Net Return£-9,525£-9,718£-8,666£-8,457£-8,436£-44,803
Return From Rental Income (%)-75%-77%-78%-79%-80%-389%
Total Net Return (%)-66%-67%-60%-58%-58%-309%