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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,504£21,827£22,372£22,932£23,619£112,254
Total Expenses£21,337£21,491£21,659£21,831£22,013£108,331
Profit Before Tax£167£336£713£1,100£1,606£3,922
Profit After Tax £136£272£578£891£1,301£3,177
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£139£275£7,578£13,386£17,929£39,307
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%12%16%35%