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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,012£18,282£18,739£19,208£19,784£94,025
Total Expenses£41,211£41,889£42,544£43,212£43,874£212,731
Profit Before Tax£-23,199£-23,607£-23,805£-24,005£-24,090£-118,706
Profit After Tax £-23,199£-23,607£-23,805£-24,005£-24,090£-118,706
Change In Property Value£3£3£5,580£9,960£13,255£28,801
Net Return£-23,196£-23,604£-18,225£-14,044£-10,836£-89,905
Return From Rental Income (%)-27%-27%-28%-28%-28%-138%
Total Net Return (%)-27%-27%-21%-16%-13%-104%