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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,872£26,260£26,917£27,589£28,417£135,055
Total Expenses£25,900£25,951£26,027£26,105£26,199£130,182
Profit Before Tax£-28£309£890£1,484£2,218£4,873
Profit After Tax £-28£251£721£1,202£1,797£3,942
Change In Property Value£5,750£5,808£17,597£24,166£28,274£81,595
Net Return£5,722£6,058£18,317£25,368£30,071£85,537
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%3%10%13%16%45%