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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,600£18,879£19,351£19,835£20,430£97,095
Total Expenses£18,677£18,773£18,883£18,995£19,117£94,445
Profit Before Tax£-77£106£468£839£1,312£2,649
Profit After Tax £-77£86£379£680£1,063£2,131
Change In Property Value£10,500£10,815£20,422£23,504£24,914£90,156
Net Return£10,423£10,901£20,802£24,184£25,978£92,287
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)9%10%19%22%23%83%