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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,928£12,107£12,410£12,720£13,101£62,266
Total Expenses£11,802£11,866£11,939£12,014£12,095£59,717
Profit Before Tax£126£241£470£706£1,006£2,549
Profit After Tax £102£195£381£571£815£2,064
Change In Property Value£2£2£4,340£7,747£10,309£22,401
Net Return£104£197£4,721£8,319£11,124£24,465
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%13%17%37%