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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,440£10,649£10,915£11,188£11,468£54,659
Total Expenses£10,582£10,649£10,719£10,790£10,860£53,600
Profit Before Tax£-142£0£196£398£607£1,059
Profit After Tax £-142£0£159£322£492£831
Change In Property Value£3,800£3,876£7,907£10,279£11,872£37,735
Net Return£3,658£3,876£8,066£10,602£12,364£38,565
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)4%4%9%11%13%41%