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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,692£19,987£20,487£20,999£21,629£102,795
Total Expenses£44,666£45,399£46,107£46,829£47,544£230,545
Profit Before Tax£-24,974£-25,412£-25,620£-25,830£-25,915£-127,750
Profit After Tax £-24,974£-25,412£-25,620£-25,830£-25,915£-127,750
Change In Property Value£3£3£6,100£10,889£14,490£31,485
Net Return£-24,971£-25,409£-19,519£-14,941£-11,425£-96,266
Return From Rental Income (%)-26%-27%-27%-27%-27%-134%
Total Net Return (%)-26%-27%-20%-16%-12%-101%