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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,208£14,421£14,782£15,151£15,606£74,168
Total Expenses£28,649£29,096£29,530£29,972£30,412£147,660
Profit Before Tax£-14,441£-14,675£-14,748£-14,821£-14,807£-73,492
Profit After Tax £-14,441£-14,675£-14,748£-14,821£-14,807£-73,492
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£-14,439£-14,673£-10,348£-6,967£-4,355£-50,782
Return From Rental Income (%)-22%-22%-22%-22%-22%-110%
Total Net Return (%)-22%-22%-15%-10%-6%-76%