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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£44,196£44,859£45,980£47,130£48,544£230,709
Total Expenses£43,063£43,243£43,461£43,684£43,930£217,380
Profit Before Tax£1,133£1,616£2,520£3,446£4,614£13,329
Profit After Tax £917£1,309£2,041£2,792£3,737£10,796
Change In Property Value£9£9£17,000£30,346£40,381£87,744
Net Return£926£1,318£19,041£33,137£44,119£98,541
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%15%34%