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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,524£7,637£7,828£8,023£8,264£39,276
Total Expenses£7,511£7,569£7,631£7,694£7,761£38,166
Profit Before Tax£13£68£197£329£503£1,110
Profit After Tax £10£55£160£267£408£899
Change In Property Value£2,999£3,074£5,671£7,243£8,336£27,323
Net Return£3,009£3,129£5,831£7,510£8,744£28,222
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%8%16%20%24%76%