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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,820£5,907£6,055£6,206£6,393£30,381
Total Expenses£5,558£5,612£5,670£5,729£5,790£28,360
Profit Before Tax£262£295£385£477£602£2,022
Profit After Tax £213£239£312£387£488£1,638
Change In Property Value£750£758£2,295£3,152£3,688£10,643
Net Return£963£996£2,607£3,539£4,176£12,280
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)4%4%11%15%18%52%