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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,992£8,112£8,315£8,523£8,778£41,719
Total Expenses£7,709£7,767£7,830£7,895£7,963£39,164
Profit Before Tax£283£345£484£628£815£2,555
Profit After Tax £229£279£392£508£660£2,070
Change In Property Value£1£1£2,475£4,418£5,879£12,775
Net Return£230£281£2,867£4,926£6,539£14,844
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%8%13%17%39%