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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,396£18,672£19,139£19,617£20,206£96,030
Total Expenses£18,210£18,249£18,306£18,365£18,434£91,564
Profit Before Tax£186£423£833£1,252£1,771£4,466
Profit After Tax £151£343£674£1,014£1,435£3,617
Change In Property Value£4£4£8,000£14,280£19,003£41,291
Net Return£155£347£8,675£15,295£20,438£44,909
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%16%35%