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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£54,000£55,080£56,457£57,868£59,315£282,721
Total Expenses£53,510£53,630£53,778£53,930£54,085£268,933
Profit Before Tax£490£1,451£2,679£3,938£5,230£13,788
Profit After Tax £397£1,175£2,170£3,190£4,236£11,168
Change In Property Value£24,000£24,480£49,939£64,921£74,984£238,324
Net Return£24,397£25,655£52,109£68,111£79,220£249,492
Return From Rental Income (%)0%0%0%0%0%1%
Total Net Return (%)3%3%6%8%9%28%