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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,156£9,293£9,526£9,764£10,057£47,796
Total Expenses£9,264£9,323£9,390£9,457£9,529£46,963
Profit Before Tax£-108£-30£136£307£528£833
Profit After Tax £-108£-30£110£248£427£648
Change In Property Value£2,400£2,436£5,769£7,677£8,914£27,197
Net Return£2,292£2,406£5,880£7,926£9,341£27,845
Return From Rental Income (%)0%0%0%1%1%1%
Total Net Return (%)5%5%12%16%19%57%