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£39,833£40,576£41,283£42,004£42,712£206,407
Profit Before Tax£-29,693£-30,284£-30,733£-31,191£-31,574£-153,475
Profit After Tax £-29,693£-30,284£-30,733£-31,191£-31,574£-153,475
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£-24,293£-24,722£-20,230£-19,103£-18,761£-107,109
Return From Rental Income (%)-54%-55%-56%-57%-57%-279%
Total Net Return (%)-44%-45%-37%-35%-34%-195%