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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,172£5,250£5,381£5,515£5,681£26,999
Total Expenses£5,215£5,269£5,325£5,382£5,441£26,633
Profit Before Tax£-43£-19£56£133£239£366
Profit After Tax £-43£-19£45£108£194£285
Change In Property Value£2,040£2,101£3,968£4,567£4,841£17,516
Net Return£1,997£2,082£4,013£4,674£5,034£17,801
Return From Rental Income (%)0%0%0%1%1%1%
Total Net Return (%)9%10%19%22%24%83%