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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£26,328£26,723£27,391£28,076£28,918£137,436
Total Expenses£26,343£26,394£26,471£26,551£26,646£132,404
Profit Before Tax£-15£329£920£1,525£2,272£5,032
Profit After Tax £-15£267£745£1,235£1,841£4,073
Change In Property Value£6£6£11,700£20,885£27,792£60,389
Net Return£-9£273£12,445£22,120£29,633£64,462
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%6%11%15%33%