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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,480£12,730£13,048£13,374£13,708£65,340
Total Expenses£12,064£12,100£12,143£12,186£12,230£60,722
Profit Before Tax£417£630£905£1,188£1,478£4,618
Profit After Tax £337£510£733£962£1,197£3,740
Change In Property Value£5,200£5,304£10,820£14,066£16,246£51,637
Net Return£5,537£5,814£11,553£15,028£17,444£55,377
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)4%4%9%11%13%42%