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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£28,560£28,988£29,713£30,456£31,370£149,087
Total Expenses£64,757£65,777£66,763£67,769£68,767£333,834
Profit Before Tax£-36,197£-36,789£-37,050£-37,313£-37,398£-184,747
Profit After Tax £-36,197£-36,789£-37,050£-37,313£-37,398£-184,747
Change In Property Value£5£5£9,780£17,458£23,231£50,479
Net Return£-36,192£-36,784£-27,270£-19,856£-14,166£-134,268
Return From Rental Income (%)-23%-23%-23%-23%-23%-116%
Total Net Return (%)-23%-23%-17%-12%-9%-84%