Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,000£6,090£6,242£6,398£6,590£31,321
Total Expenses£20,454£20,509£20,567£20,626£20,688£102,844
Profit Before Tax£-14,454£-14,419£-14,325£-14,228£-14,098£-71,523
Profit After Tax £-14,454£-14,419£-14,325£-14,228£-14,098£-71,523
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£-14,449£-14,414£-5,325£1,837£7,280£-25,070
Return From Rental Income (%)-10%-10%-10%-10%-10%-49%
Total Net Return (%)-10%-10%-4%1%5%-17%