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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£19,200£19,488£19,975£20,475£21,089£100,227
Total Expenses£19,592£19,666£19,758£19,852£19,956£98,824
Profit Before Tax£-392£-178£217£623£1,133£1,403
Profit After Tax £-392£-178£176£504£918£1,028
Change In Property Value£11,850£12,206£23,048£26,526£28,118£101,748
Net Return£11,458£12,027£23,224£27,031£29,035£102,775
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)9%9%18%21%23%81%