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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,884£14,092£14,445£14,806£15,250£72,476
Total Expenses£27,952£28,387£28,810£29,241£29,670£144,060
Profit Before Tax£-14,068£-14,295£-14,365£-14,436£-14,421£-71,584
Profit After Tax £-14,068£-14,295£-14,365£-14,436£-14,421£-71,584
Change In Property Value£2£2£4,300£7,676£10,214£22,194
Net Return£-14,065£-14,293£-10,065£-6,760£-4,206£-49,390
Return From Rental Income (%)-21%-22%-22%-22%-22%-109%
Total Net Return (%)-21%-22%-15%-10%-6%-75%