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£13,633£13,695£13,754£13,813£13,871£68,766
Profit Before Tax£-13,633£-13,695£-13,754£-13,813£-13,871£-68,766
Profit After Tax £-13,633£-13,695£-13,754£-13,813£-13,871£-68,766
Change In Property Value£5,500£5,610£11,444£14,878£17,184£54,616
Net Return£-8,133£-8,085£-2,309£1,064£3,312£-14,151
Return From Rental Income (%)-10%-10%-10%-10%-10%-48%
Total Net Return (%)-6%-6%-2%1%2%-10%