Swipe horizontally to view all years. Row labels stay visible.

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£3,492£3,544£3,633£3,724£3,836£18,229
Total Expenses£16,235£16,287£16,339£16,391£16,445£81,697
Profit Before Tax£-12,743£-12,742£-12,706£-12,668£-12,610£-63,469
Profit After Tax £-12,743£-12,742£-12,706£-12,668£-12,610£-63,469
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£-12,740£-12,739£-5,705£-172£4,018£-27,339
Return From Rental Income (%)-11%-11%-11%-11%-11%-57%
Total Net Return (%)-11%-11%-5%0%4%-25%