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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,428£7,539£7,728£7,921£8,159£38,775
Total Expenses£7,305£7,363£7,424£7,488£7,554£37,134
Profit Before Tax£123£177£304£434£605£1,641
Profit After Tax £99£143£246£351£490£1,329
Change In Property Value£1£1£2,300£4,106£5,463£11,871
Net Return£100£144£2,546£4,457£5,953£13,201
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%13%17%37%