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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£17,391£17,471£17,566£17,663£17,770£87,862
Profit Before Tax£609£799£1,161£1,532£2,001£6,101
Profit After Tax £493£647£940£1,241£1,621£4,942
Change In Property Value£3£3£6,700£11,960£15,915£34,582
Net Return£497£651£7,640£13,200£17,536£39,523
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)0%1%7%12%17%37%