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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,556£14,774£15,144£15,522£15,988£75,984
Total Expenses£14,565£14,632£14,712£14,794£14,883£73,587
Profit Before Tax£-9£142£431£728£1,105£2,398
Profit After Tax £-9£115£349£590£895£1,940
Change In Property Value£2,800£2,828£8,569£11,768£13,768£39,733
Net Return£2,791£2,943£8,918£12,358£14,663£41,674
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)3%3%10%14%17%48%