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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,544£11,717£12,010£12,310£12,680£60,261
Total Expenses£11,484£11,547£11,620£11,694£11,773£58,118
Profit Before Tax£60£170£390£617£906£2,143
Profit After Tax £48£137£316£500£734£1,736
Change In Property Value£2£2£4,199£7,495£9,974£21,673
Net Return£51£140£4,515£7,995£10,708£23,409
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)0%0%7%12%17%37%