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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£31,272£31,741£32,535£33,348£34,348£163,244
Total Expenses£31,201£31,260£31,350£31,442£31,553£156,806
Profit Before Tax£71£481£1,185£1,906£2,796£6,438
Profit After Tax £57£390£960£1,544£2,264£5,215
Change In Property Value£7£7£13,900£24,812£33,018£71,744
Net Return£64£397£14,860£26,356£35,282£76,959
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%