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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,748£27,149£27,828£28,524£29,379£139,628
Total Expenses£25,901£25,987£26,098£26,211£26,340£130,537
Profit Before Tax£847£1,162£1,730£2,312£3,040£9,091
Profit After Tax £686£941£1,401£1,873£2,462£7,364
Change In Property Value£5£5£10,700£19,100£25,416£55,227
Net Return£691£947£12,102£20,973£27,879£62,591
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%