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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,220£8,343£8,552£8,766£9,029£42,910
Total Expenses£8,237£8,320£8,406£8,494£8,586£42,043
Profit Before Tax£-17£24£146£271£443£866
Profit After Tax £-17£19£118£220£359£698
Change In Property Value£2,750£2,819£5,201£6,642£7,645£25,056
Net Return£2,733£2,838£5,319£6,862£8,003£25,755
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%8%16%20%24%76%