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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£38,088£38,659£39,626£40,616£41,835£198,825
Total Expenses£118,291£120,443£122,496£124,593£126,657£612,480
Profit Before Tax£-80,203£-81,784£-82,870£-83,976£-84,822£-413,655
Profit After Tax £-80,203£-81,784£-82,870£-83,976£-84,822£-413,655
Change In Property Value£6£6£11,800£21,063£28,029£60,905
Net Return£-80,197£-81,778£-71,070£-62,913£-56,793£-352,750
Return From Rental Income (%)-41%-42%-42%-43%-43%-212%
Total Net Return (%)-41%-42%-36%-32%-29%-181%