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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,084£18,355£18,814£19,284£19,863£94,401
Total Expenses£47,839£48,670£49,466£50,279£51,082£247,335
Profit Before Tax£-29,755£-30,314£-30,652£-30,994£-31,219£-152,934
Profit After Tax £-29,755£-30,314£-30,652£-30,994£-31,219£-152,934
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£-29,753£-30,312£-25,052£-20,998£-17,916£-124,030
Return From Rental Income (%)-34%-35%-35%-36%-36%-177%
Total Net Return (%)-34%-35%-29%-24%-21%-143%