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£21,329£21,341£21,352£21,363£21,373£106,758
Profit Before Tax£-21,329£-21,341£-21,352£-21,363£-21,373£-106,758
Profit After Tax £-21,329£-21,341£-21,352£-21,363£-21,373£-106,758
Change In Property Value£10,500£10,710£21,848£28,403£32,805£104,267
Net Return£-10,829£-10,631£497£7,040£11,432£-2,491
Return From Rental Income (%)-7%-7%-7%-7%-7%-33%
Total Net Return (%)-3%-3%0%2%4%-1%