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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,992£11,212£11,492£11,779£12,074£57,549
Total Expenses£11,034£11,102£11,173£11,246£11,318£55,873
Profit Before Tax£-42£110£319£534£756£1,676
Profit After Tax £-42£89£258£432£612£1,350
Change In Property Value£4,000£4,080£8,323£10,820£12,497£39,721
Net Return£3,958£4,169£8,582£11,252£13,110£41,070
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)4%4%9%11%13%42%