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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,912£13,106£13,433£13,769£14,182£67,402
Total Expenses£12,697£12,796£12,904£13,013£13,129£64,540
Profit Before Tax£215£309£530£756£1,053£2,863
Profit After Tax £174£251£429£612£853£2,319
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£176£253£4,429£7,752£10,355£22,965
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%13%17%38%