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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£27,120£27,527£28,215£28,920£29,788£141,570
Total Expenses£445,074£454,901£464,111£473,514£482,676£2,320,277
Profit Before Tax£-417,954£-427,374£-435,896£-444,594£-452,888£-2,178,707
Profit After Tax £-417,954£-427,374£-435,896£-444,594£-452,888£-2,178,707
Change In Property Value£4£4£8,500£15,173£20,191£43,872
Net Return£-417,950£-427,370£-427,396£-429,421£-432,698£-2,134,834
Return From Rental Income (%)-305%-311%-318%-324%-330%-1587%
Total Net Return (%)-305%-311%-311%-313%-315%-1555%