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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,140£10,292£10,549£10,813£11,138£52,932
Total Expenses£31,709£32,265£32,797£33,340£33,875£163,986
Profit Before Tax£-21,569£-21,973£-22,248£-22,527£-22,737£-111,054
Profit After Tax £-21,569£-21,973£-22,248£-22,527£-22,737£-111,054
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£-16,169£-16,411£-11,745£-10,439£-9,924£-64,688
Return From Rental Income (%)-39%-40%-40%-41%-41%-202%
Total Net Return (%)-29%-30%-21%-19%-18%-118%