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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,100£8,221£8,427£8,638£8,897£42,283
Total Expenses£7,873£7,942£8,017£8,092£8,172£40,096
Profit Before Tax£227£279£410£545£725£2,188
Profit After Tax £184£226£333£442£587£1,772
Change In Property Value£2,875£2,947£5,437£6,944£7,992£26,195
Net Return£3,059£3,173£5,769£7,386£8,580£27,967
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)9%9%16%21%24%79%