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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£34,500£35,017£35,893£36,790£37,894£180,095
Total Expenses£33,706£33,770£33,868£33,968£34,090£169,402
Profit Before Tax£794£1,248£2,025£2,822£3,804£10,693
Profit After Tax £643£1,011£1,640£2,286£3,082£8,661
Change In Property Value£7,500£7,575£22,952£31,521£36,880£106,428
Net Return£8,143£8,586£24,593£33,807£39,961£115,089
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)3%3%10%13%16%46%