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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,348£6,443£6,604£6,769£6,972£33,137
Total Expenses£6,007£6,063£6,122£6,182£6,245£30,619
Profit Before Tax£341£381£483£587£727£2,519
Profit After Tax £276£308£391£476£589£2,040
Change In Property Value£1,700£1,734£3,537£4,599£4,828£16,398
Net Return£1,976£2,042£3,928£5,074£5,418£18,438
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)7%8%15%19%20%70%