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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,778£7,972£8,211£39,026
Total Expenses£7,212£7,281£7,353£7,428£7,505£36,779
Profit Before Tax£264£307£424£545£707£2,247
Profit After Tax £214£249£344£441£572£1,820
Change In Property Value£2,500£2,563£4,728£6,038£6,950£22,779
Net Return£2,714£2,811£5,072£6,480£7,522£24,599
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)9%9%16%21%24%79%