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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,888£16,126£16,529£16,943£17,451£82,938
Total Expenses£34,036£34,623£35,190£35,769£36,343£175,962
Profit Before Tax£-18,148£-18,497£-18,661£-18,827£-18,892£-93,024
Profit After Tax £-18,148£-18,497£-18,661£-18,827£-18,892£-93,024
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,518
Net Return£-12,148£-12,317£-6,991£-5,396£-4,655£-41,506
Return From Rental Income (%)-30%-30%-31%-31%-31%-152%
Total Net Return (%)-20%-20%-11%-9%-8%-68%