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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,372£12,558£12,872£13,193£13,589£64,584
Total Expenses£12,164£12,229£12,303£12,379£12,461£61,536
Profit Before Tax£208£329£569£814£1,128£3,048
Profit After Tax £168£266£461£660£914£2,468
Change In Property Value£2£2£4,500£8,033£10,689£23,226
Net Return£171£269£4,961£8,692£11,603£25,695
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)0%0%7%13%17%38%