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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,976£9,111£9,338£9,572£9,859£46,856
Total Expenses£8,412£8,472£8,538£8,605£8,676£42,703
Profit Before Tax£564£639£801£967£1,183£4,153
Profit After Tax £456£517£649£783£958£3,364
Change In Property Value£1£1£2,780£4,962£6,604£14,349
Net Return£458£519£3,429£5,746£7,562£17,713
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%13%18%41%