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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,800£7,917£8,115£8,318£8,567£40,717
Total Expenses£30,591£31,197£31,772£32,358£32,934£158,852
Profit Before Tax£-22,791£-23,280£-23,657£-24,040£-24,367£-118,135
Profit After Tax £-22,791£-23,280£-23,657£-24,040£-24,367£-118,135
Change In Property Value£1,005£1,015£3,076£4,224£4,942£14,261
Net Return£-21,786£-22,265£-20,581£-19,817£-19,425£-103,874
Return From Rental Income (%)-73%-75%-76%-77%-78%-379%
Total Net Return (%)-70%-71%-66%-64%-62%-333%