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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,644£10,804£11,074£11,351£11,691£55,563
Total Expenses£10,603£10,665£10,735£10,806£10,883£53,691
Profit Before Tax£41£139£339£544£808£1,872
Profit After Tax £33£113£275£441£655£1,517
Change In Property Value£2£2£3,800£6,783£9,026£19,613
Net Return£35£115£4,075£7,224£9,681£21,130
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%0%7%12%17%36%