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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,596£22,935£23,508£24,096£24,819£117,954
Total Expenses£58,550£59,559£60,527£61,516£62,493£302,645
Profit Before Tax£-35,954£-36,624£-37,019£-37,420£-37,674£-184,691
Profit After Tax £-35,954£-36,624£-37,019£-37,420£-37,674£-184,691
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£-35,950£-36,621£-30,019£-24,925£-21,046£-148,561
Return From Rental Income (%)-32%-33%-33%-34%-34%-166%
Total Net Return (%)-32%-33%-27%-22%-19%-134%