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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,912£16,310£16,718£17,135£81,675
Total Expenses£15,461£15,538£15,620£15,705£15,790£78,113
Profit Before Tax£139£374£689£1,012£1,346£3,561
Profit After Tax £113£303£558£820£1,090£2,885
Change In Property Value£5,999£6,119£12,483£16,228£18,743£59,571
Net Return£6,112£6,422£13,041£17,048£19,833£62,456
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)8%8%17%22%26%82%