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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,548£22,886£23,458£24,045£24,766£117,704
Total Expenses£22,770£22,910£23,067£23,228£23,399£115,375
Profit Before Tax£-222£-24£391£817£1,367£2,329
Profit After Tax £-222£-24£317£662£1,107£1,839
Change In Property Value£12,000£12,360£23,340£26,862£28,474£103,035
Net Return£11,778£12,336£23,656£27,524£29,581£104,875
Return From Rental Income (%)0%0%0%1%1%1%
Total Net Return (%)9%10%18%21%23%82%