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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,908£4,982£5,106£5,234£5,391£25,620
Total Expenses£4,879£4,898£4,921£4,945£4,971£24,614
Profit Before Tax£29£84£185£289£420£1,007
Profit After Tax £24£68£150£234£340£816
Change In Property Value£2,450£2,511£4,633£5,918£6,811£22,323
Net Return£2,474£2,579£4,783£6,152£7,151£23,138
Return From Rental Income (%)0%0%0%1%1%3%
Total Net Return (%)8%8%16%20%24%76%