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£22,346£22,426£22,501£22,578£22,653£112,504
Profit Before Tax£-22,346£-22,426£-22,501£-22,578£-22,653£-112,504
Profit After Tax £-22,346£-22,426£-22,501£-22,578£-22,653£-112,504
Change In Property Value£9,500£9,690£19,768£25,698£29,681£94,337
Net Return£-12,846£-12,736£-2,734£3,120£7,028£-18,167
Return From Rental Income (%)-8%-8%-8%-8%-8%-39%
Total Net Return (%)-4%-4%-1%1%2%-6%