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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,208£11,376£11,661£11,952£12,311£58,507
Total Expenses£34,702£35,354£35,976£36,612£37,237£179,881
Profit Before Tax£-23,494£-23,978£-24,316£-24,660£-24,926£-121,374
Profit After Tax £-23,494£-23,978£-24,316£-24,660£-24,926£-121,374
Change In Property Value£3,000£3,060£6,242£8,115£8,521£28,938
Net Return£-20,494£-20,918£-18,073£-16,544£-16,405£-92,435
Return From Rental Income (%)-51%-52%-53%-54%-54%-264%
Total Net Return (%)-45%-45%-39%-36%-36%-201%