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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,140£16,382£16,792£17,211£17,728£84,253
Total Expenses£39,324£39,987£40,625£41,277£41,921£203,134
Profit Before Tax£-23,184£-23,605£-23,834£-24,065£-24,193£-118,881
Profit After Tax £-23,184£-23,605£-23,834£-24,065£-24,193£-118,881
Change In Property Value£2£2£4,999£8,923£11,874£25,802
Net Return£-23,181£-23,603£-18,834£-15,142£-12,319£-93,079
Return From Rental Income (%)-31%-31%-31%-32%-32%-156%
Total Net Return (%)-31%-31%-25%-20%-16%-122%