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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,084£18,355£18,814£19,284£19,863£94,401
Total Expenses£18,229£18,379£18,539£18,702£18,873£92,723
Profit Before Tax£-145£-23£275£582£990£1,678
Profit After Tax £-145£-23£223£472£802£1,327
Change In Property Value£3£3£5,600£9,996£13,302£28,904
Net Return£-143£-21£5,823£10,468£14,104£30,231
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%7%12%16%35%