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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,636£15,871£16,267£16,674£17,174£81,622
Total Expenses£15,553£15,588£15,638£15,690£15,751£78,221
Profit Before Tax£83£282£629£984£1,423£3,402
Profit After Tax £67£229£509£797£1,153£2,755
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£71£232£7,309£12,935£17,305£37,853
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%0%7%12%16%35%