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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£14,210£14,306£14,413£14,521£14,637£72,087
Profit Before Tax£190£310£569£835£1,180£3,083
Profit After Tax £154£251£461£676£956£2,497
Change In Property Value£7,200£7,416£14,004£16,117£17,084£61,821
Net Return£7,354£7,667£14,465£16,793£18,040£64,319
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)10%11%20%23%25%88%