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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,188£7,296£7,478£7,665£7,895£37,522
Total Expenses£20,113£20,454£20,780£21,113£21,442£103,903
Profit Before Tax£-12,925£-13,158£-13,302£-13,448£-13,547£-66,380
Profit After Tax £-12,925£-13,158£-13,302£-13,448£-13,547£-66,380
Change In Property Value£3,825£3,940£7,440£8,562£9,076£32,843
Net Return£-9,100£-9,218£-5,862£-4,886£-4,471£-33,538
Return From Rental Income (%)-33%-34%-34%-34%-35%-169%
Total Net Return (%)-23%-23%-15%-12%-11%-85%