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£34,819£34,830£34,841£34,852£34,863£174,205
Profit Before Tax£-34,819£-34,830£-34,841£-34,852£-34,863£-174,205
Profit After Tax £-34,819£-34,830£-34,841£-34,852£-34,863£-174,205
Change In Property Value£17,300£17,646£35,998£46,797£54,051£171,792
Net Return£-17,519£-17,184£1,157£11,945£19,188£-2,413
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-3%-3%0%2%3%0%