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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£22,800£23,142£23,721£24,314£25,043£119,019
Total Expenses£22,531£22,611£22,712£22,815£22,930£113,598
Profit Before Tax£270£531£1,009£1,499£2,113£5,421
Profit After Tax £218£430£817£1,214£1,711£4,391
Change In Property Value£13,800£14,214£26,841£30,891£32,745£118,491
Net Return£14,018£14,644£27,658£32,105£34,456£122,882
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)9%10%19%21%23%82%