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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,156£21,473£22,010£22,560£23,237£110,437
Total Expenses£20,469£20,513£20,577£20,643£20,721£102,923
Profit Before Tax£687£961£1,433£1,917£2,516£7,514
Profit After Tax £556£778£1,161£1,553£2,038£6,086
Change In Property Value£5£5£9,000£16,065£21,378£46,453
Net Return£561£783£10,161£17,618£23,416£52,539
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%