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£23,313£23,325£23,335£23,346£23,357£116,676
Profit Before Tax£-23,313£-23,325£-23,335£-23,346£-23,357£-116,676
Profit After Tax £-23,313£-23,325£-23,335£-23,346£-23,357£-116,676
Change In Property Value£11,500£11,730£23,929£31,108£35,930£114,197
Net Return£-11,813£-11,595£594£7,762£12,573£-2,480
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-3%-3%0%2%3%-1%