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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,756£25,127£25,756£26,399£27,191£129,230
Total Expenses£24,797£24,845£24,919£24,994£25,084£124,640
Profit Before Tax£-41£282£836£1,405£2,107£4,590
Profit After Tax £-41£228£678£1,138£1,707£3,710
Change In Property Value£5,500£5,555£16,832£23,115£27,045£78,047
Net Return£5,459£5,783£17,509£24,254£28,752£81,757
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%3%10%13%16%45%