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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,048£6,139£6,292£6,449£6,643£31,571
Total Expenses£55,512£56,699£57,814£58,952£60,063£289,040
Profit Before Tax£-49,464£-50,560£-51,522£-52,503£-53,420£-257,469
Profit After Tax £-49,464£-50,560£-51,522£-52,503£-53,420£-257,469
Change In Property Value£1£1£1,875£3,347£4,454£9,678
Net Return£-49,463£-50,559£-49,647£-49,156£-48,967£-247,791
Return From Rental Income (%)-170%-174%-177%-180%-183%-884%
Total Net Return (%)-170%-174%-170%-169%-168%-851%