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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,820£11,997£12,297£12,605£12,983£61,702
Total Expenses£11,712£11,776£11,849£11,923£12,004£59,264
Profit Before Tax£108£221£448£681£979£2,438
Profit After Tax £87£179£363£552£793£1,975
Change In Property Value£2£2£4,300£7,676£10,214£22,194
Net Return£90£182£4,663£8,227£11,007£24,169
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%13%17%37%