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£32,240£32,252£32,262£32,273£32,284£161,311
Profit Before Tax£-32,240£-32,252£-32,262£-32,273£-32,284£-161,311
Profit After Tax £-32,240£-32,252£-32,262£-32,273£-32,284£-161,311
Change In Property Value£16,000£16,320£33,293£43,281£49,989£158,883
Net Return£-16,240£-15,932£1,031£11,007£17,705£-2,428
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-3%-3%0%2%3%0%