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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,556£8,684£8,901£9,124£9,398£44,663
Total Expenses£40,469£41,272£42,031£42,807£43,567£210,146
Profit Before Tax£-31,913£-32,587£-33,130£-33,683£-34,170£-165,482
Profit After Tax £-31,913£-32,587£-33,130£-33,683£-34,170£-165,482
Change In Property Value£1£1£2,650£4,730£6,295£13,678
Net Return£-31,911£-32,586£-30,480£-28,953£-27,875£-151,805
Return From Rental Income (%)-78%-80%-81%-83%-84%-406%
Total Net Return (%)-78%-80%-75%-71%-68%-373%