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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,040£14,251£14,607£14,972£15,421£73,291
Total Expenses£13,720£13,787£13,865£13,946£14,033£69,350
Profit Before Tax£321£464£742£1,027£1,388£3,941
Profit After Tax £260£376£601£831£1,124£3,192
Change In Property Value£3£3£5,200£9,282£12,352£26,839
Net Return£262£378£5,801£10,114£13,476£30,032
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%13%17%38%