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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,804£16,041£16,442£16,853£17,359£82,499
Total Expenses£15,272£15,308£15,358£15,410£15,472£76,820
Profit Before Tax£532£734£1,084£1,443£1,887£5,679
Profit After Tax £431£594£878£1,169£1,529£4,600
Change In Property Value£3,325£3,358£10,175£13,974£16,350£47,183
Net Return£3,756£3,952£11,053£15,143£17,879£51,783
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%4%11%14%17%49%