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£31,248£31,260£31,270£31,281£31,292£156,351
Profit Before Tax£-31,248£-31,260£-31,270£-31,281£-31,292£-156,351
Profit After Tax £-31,248£-31,260£-31,270£-31,281£-31,292£-156,351
Change In Property Value£15,500£15,810£32,252£41,928£48,427£153,917
Net Return£-15,748£-15,450£982£10,647£17,135£-2,434
Return From Rental Income (%)-6%-6%-6%-6%-6%-30%
Total Net Return (%)-3%-3%0%2%3%0%