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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,624£21,948£22,497£23,059£23,751£112,880
Total Expenses£51,954£52,825£53,664£54,521£55,369£268,334
Profit Before Tax£-30,330£-30,877£-31,167£-31,462£-31,618£-155,454
Profit After Tax £-30,330£-30,877£-31,167£-31,462£-31,618£-155,454
Change In Property Value£3£3£6,700£11,960£15,915£34,582
Net Return£-30,326£-30,874£-24,467£-19,502£-15,703£-120,872
Return From Rental Income (%)-29%-29%-29%-30%-30%-147%
Total Net Return (%)-29%-29%-23%-18%-15%-114%