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£40,158£40,352£40,532£40,717£40,897£202,656
Profit Before Tax£-40,158£-40,352£-40,532£-40,717£-40,897£-202,656
Profit After Tax £-40,158£-40,352£-40,532£-40,717£-40,897£-202,656
Change In Property Value£16,000£16,320£33,293£43,281£49,989£158,883
Net Return£-24,158£-24,032£-7,240£2,564£9,093£-43,773
Return From Rental Income (%)-7%-8%-8%-8%-8%-38%
Total Net Return (%)-5%-4%-1%0%2%-8%