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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,940£18,209£18,664£19,131£19,705£93,649
Total Expenses£17,482£17,555£17,643£17,734£17,834£88,248
Profit Before Tax£458£654£1,021£1,397£1,871£5,402
Profit After Tax £371£530£827£1,132£1,516£4,375
Change In Property Value£3£3£6,900£12,317£16,390£35,614
Net Return£375£533£7,727£13,448£17,906£39,989
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%12%16%37%