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£21,838£21,884£21,926£21,970£22,013£109,631
Profit Before Tax£-21,838£-21,884£-21,926£-21,970£-22,013£-109,631
Profit After Tax £-21,838£-21,884£-21,926£-21,970£-22,013£-109,631
Change In Property Value£10,000£10,200£20,808£27,050£31,243£99,302
Net Return£-11,838£-11,684£-1,118£5,080£9,230£-10,329
Return From Rental Income (%)-7%-7%-7%-7%-7%-36%
Total Net Return (%)-4%-4%0%2%3%-3%