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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,716£10,877£11,149£11,427£11,770£55,939
Total Expenses£10,808£10,870£10,940£11,012£11,089£54,720
Profit Before Tax£-92£6£208£415£681£1,219
Profit After Tax £-92£5£169£336£552£970
Change In Property Value£2£2£3,900£6,962£9,264£20,130
Net Return£-90£7£4,069£7,298£9,816£21,099
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)0%0%7%12%16%35%