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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,912£13,106£13,433£13,769£14,182£67,402
Total Expenses£12,606£12,703£12,809£12,916£13,030£64,064
Profit Before Tax£306£402£625£853£1,152£3,338
Profit After Tax £248£326£506£691£933£2,704
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£250£328£4,506£7,831£10,435£23,349
Return From Rental Income (%)0%1%1%1%2%4%
Total Net Return (%)0%1%7%13%17%38%