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£6,631£6,647£6,662£6,676£6,691£33,307
Profit Before Tax£-6,631£-6,647£-6,662£-6,676£-6,691£-33,307
Profit After Tax £-6,631£-6,647£-6,662£-6,676£-6,691£-33,307
Change In Property Value£3,000£3,060£6,242£8,115£9,373£29,790
Net Return£-3,631£-3,587£-419£1,439£2,682£-3,516
Return From Rental Income (%)-9%-9%-9%-9%-9%-46%
Total Net Return (%)-5%-5%-1%2%4%-5%