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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,636£15,871£16,267£16,674£17,174£81,622
Total Expenses£15,268£15,337£15,420£15,504£15,597£77,126
Profit Before Tax£368£533£847£1,170£1,577£4,496
Profit After Tax £298£432£686£947£1,278£3,642
Change In Property Value£3£3£5,900£10,532£14,015£30,452
Net Return£301£435£6,587£11,479£15,292£34,094
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%13%17%37%