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£33,740£33,786£33,829£33,873£33,915£169,143
Profit Before Tax£-33,740£-33,786£-33,829£-33,873£-33,915£-169,143
Profit After Tax £-33,740£-33,786£-33,829£-33,873£-33,915£-169,143
Change In Property Value£16,000£16,320£33,293£43,281£49,989£158,883
Net Return£-17,740£-17,466£-536£9,408£16,074£-10,261
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-3%-3%0%2%3%-2%