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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,776£10,938£11,211£11,491£11,836£56,252
Total Expenses£10,854£10,916£10,986£11,058£11,135£54,950
Profit Before Tax£-78£22£225£433£701£1,302
Profit After Tax £-78£17£182£351£568£1,040
Change In Property Value£2£2£3,920£6,997£9,311£20,233
Net Return£-76£19£4,102£7,348£9,879£21,273
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%7%12%17%36%