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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,852£22,180£22,734£23,303£24,002£114,070
Total Expenses£21,731£21,780£21,850£21,922£22,007£109,290
Profit Before Tax£121£400£884£1,380£1,994£4,780
Profit After Tax £98£324£716£1,118£1,616£3,872
Change In Property Value£5£5£9,500£16,958£22,566£49,034
Net Return£103£329£10,216£18,076£24,182£52,905
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%0%7%12%16%34%