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£16,708£16,773£16,834£16,896£16,956£84,167
Profit Before Tax£-16,708£-16,773£-16,834£-16,896£-16,956£-84,167
Profit After Tax £-16,708£-16,773£-16,834£-16,896£-16,956£-84,167
Change In Property Value£7,000£7,140£14,566£18,935£21,870£69,511
Net Return£-9,708£-9,633£-2,268£2,040£4,914£-14,656
Return From Rental Income (%)-9%-9%-9%-9%-9%-43%
Total Net Return (%)-5%-5%-1%1%3%-8%