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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,956£17,210£17,641£18,082£18,624£88,513
Total Expenses£16,392£16,463£16,549£16,637£16,734£82,775
Profit Before Tax£564£747£1,092£1,445£1,890£5,738
Profit After Tax £457£605£884£1,170£1,531£4,648
Change In Property Value£3£3£6,400£11,424£15,202£33,033
Net Return£460£609£7,284£12,594£16,733£37,681
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)0%1%7%13%17%37%