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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,600£21,924£22,472£23,034£23,725£112,755
Total Expenses£22,014£22,092£22,190£22,290£22,402£110,988
Profit Before Tax£-414£-168£282£744£1,323£1,767
Profit After Tax £-414£-168£229£603£1,072£1,321
Change In Property Value£9,000£9,180£18,727£24,345£25,563£86,815
Net Return£8,586£9,012£18,956£24,948£26,634£88,136
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)6%6%13%17%18%60%