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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,644£16,894£17,316£17,749£18,281£86,884
Total Expenses£16,049£16,085£16,138£16,192£16,256£80,721
Profit Before Tax£595£809£1,178£1,557£2,025£6,163
Profit After Tax £482£655£954£1,261£1,640£4,992
Change In Property Value£3,500£3,534£10,710£14,708£17,208£49,659
Net Return£3,982£4,189£11,664£15,969£18,848£54,652
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%4%11%14%17%49%