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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£21,144£21,461£21,998£22,548£23,224£110,375
Total Expenses£20,466£20,509£20,574£20,640£20,718£102,907
Profit Before Tax£678£952£1,424£1,908£2,506£7,467
Profit After Tax £549£771£1,153£1,545£2,030£6,049
Change In Property Value£4£4£8,999£16,064£21,376£46,448
Net Return£554£775£10,153£17,609£23,406£52,496
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%