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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,916£9,050£9,276£9,508£9,793£46,543
Total Expenses£8,248£8,307£8,373£8,440£8,511£41,878
Profit Before Tax£668£743£903£1,068£1,282£4,665
Profit After Tax £541£602£732£865£1,039£3,778
Change In Property Value£4,725£4,890£7,954£9,154£9,703£36,427
Net Return£5,266£5,492£8,686£10,019£10,742£40,205
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)13%13%21%24%26%97%