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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,844£15,141£15,519£15,907£16,305£77,717
Total Expenses£14,197£14,272£14,353£14,436£14,518£71,776
Profit Before Tax£647£869£1,166£1,472£1,787£5,941
Profit After Tax £524£704£945£1,192£1,447£4,812
Change In Property Value£5,400£5,508£11,236£14,607£16,871£53,623
Net Return£5,924£6,212£12,181£15,799£18,319£58,435
Return From Rental Income (%)0%1%1%1%1%3%
Total Net Return (%)4%4%9%11%13%42%