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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£0£0£0£0£0£0
Total Expenses£25,495£25,507£25,517£25,528£25,539£127,587
Profit Before Tax£-25,495£-25,507£-25,517£-25,528£-25,539£-127,587
Profit After Tax £-25,495£-25,507£-25,517£-25,528£-25,539£-127,587
Change In Property Value£12,600£12,852£26,218£34,084£39,366£125,120
Net Return£-12,895£-12,655£701£8,555£13,827£-2,467
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-3%-3%0%2%3%-1%