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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,024£15,249£15,631£16,021£16,502£78,427
Total Expenses£54,706£55,761£56,763£57,786£58,791£283,807
Profit Before Tax£-39,682£-40,511£-41,132£-41,765£-42,289£-205,380
Profit After Tax £-39,682£-40,511£-41,132£-41,765£-42,289£-205,380
Change In Property Value£6,300£6,489£12,253£14,103£14,949£54,094
Net Return£-33,382£-34,022£-28,879£-27,662£-27,341£-151,286
Return From Rental Income (%)-62%-63%-64%-65%-66%-321%
Total Net Return (%)-52%-53%-45%-43%-43%-236%