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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£25,764£26,150£26,804£27,474£28,299£134,492
Total Expenses£25,294£25,345£25,421£25,499£25,592£127,150
Profit Before Tax£470£806£1,384£1,976£2,707£7,342
Profit After Tax £380£653£1,121£1,600£2,193£5,947
Change In Property Value£5,600£5,656£17,138£23,536£27,537£79,466
Net Return£5,980£6,309£18,258£25,136£29,729£85,413
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)3%3%10%14%16%46%