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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,764£20,060£20,562£21,076£21,708£103,171
Total Expenses£19,053£19,129£19,222£19,317£19,423£96,143
Profit Before Tax£711£932£1,340£1,759£2,285£7,028
Profit After Tax £576£755£1,086£1,425£1,851£5,693
Change In Property Value£4£4£7,600£13,566£18,053£39,227
Net Return£580£759£8,686£14,991£19,904£44,919
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)0%1%7%12%16%37%