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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£24,612£24,981£25,606£26,246£27,033£128,478
Total Expenses£24,682£24,742£24,826£24,912£25,012£124,174
Profit Before Tax£-70£239£780£1,334£2,021£4,304
Profit After Tax £-70£194£632£1,081£1,637£3,473
Change In Property Value£5£5£10,700£19,100£25,416£55,227
Net Return£-65£199£11,332£20,180£27,054£58,700
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%