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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,312£6,407£6,567£6,731£6,933£32,949
Total Expenses£6,004£6,059£6,118£6,178£6,241£30,600
Profit Before Tax£308£348£449£553£692£2,349
Profit After Tax £250£282£364£448£560£1,903
Change In Property Value£2,125£2,178£4,019£5,133£5,907£19,362
Net Return£2,375£2,460£4,382£5,580£6,468£21,265
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%24%80%