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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,580£8,709£8,926£9,150£9,424£44,789
Total Expenses£8,016£8,075£8,139£8,206£8,276£40,711
Profit Before Tax£564£634£787£944£1,148£4,078
Profit After Tax £457£514£638£765£930£3,303
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£5,007£5,223£8,297£9,580£10,274£38,381
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)13%13%21%24%26%96%