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£33,145£33,191£33,234£33,278£33,320£166,168
Profit Before Tax£-33,145£-33,191£-33,234£-33,278£-33,320£-166,168
Profit After Tax £-33,145£-33,191£-33,234£-33,278£-33,320£-166,168
Change In Property Value£15,700£16,014£32,669£42,469£49,052£155,904
Net Return£-17,445£-17,177£-565£9,191£15,731£-10,264
Return From Rental Income (%)-6%-6%-6%-6%-6%-32%
Total Net Return (%)-3%-3%0%2%3%-2%