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£19,794£19,838£19,880£19,923£19,964£99,399
Profit Before Tax£-19,794£-19,838£-19,880£-19,923£-19,964£-99,399
Profit After Tax £-19,794£-19,838£-19,880£-19,923£-19,964£-99,399
Change In Property Value£9,000£9,180£18,727£24,345£28,119£89,371
Net Return£-10,794£-10,658£-1,153£4,423£8,155£-10,027
Return From Rental Income (%)-7%-7%-7%-7%-7%-37%
Total Net Return (%)-4%-4%0%2%3%-4%