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£27,194£27,240£27,283£27,326£27,369£136,411
Profit Before Tax£-27,194£-27,240£-27,283£-27,326£-27,369£-136,411
Profit After Tax £-27,194£-27,240£-27,283£-27,326£-27,369£-136,411
Change In Property Value£12,700£12,954£26,426£34,354£39,679£126,113
Net Return£-14,494£-14,286£-856£7,028£12,310£-10,298
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-4%-3%0%2%3%-3%