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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£23,268£23,617£24,207£24,813£25,557£121,462
Total Expenses£22,464£22,510£22,580£22,652£22,737£112,943
Profit Before Tax£804£1,107£1,627£2,161£2,820£8,519
Profit After Tax £651£896£1,318£1,750£2,284£6,901
Change In Property Value£5£5£9,899£17,670£23,514£51,093
Net Return£656£901£11,217£19,420£25,798£57,994
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)0%1%7%12%16%36%