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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,096£12,277£12,584£12,899£13,286£63,143
Total Expenses£11,938£12,002£12,076£12,151£12,233£60,400
Profit Before Tax£158£275£508£748£1,053£2,743
Profit After Tax £128£223£412£606£853£2,222
Change In Property Value£2£2£4,400£7,854£10,452£22,710
Net Return£130£225£4,812£8,460£11,305£24,932
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)0%0%7%13%17%37%