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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,956£8,075£8,277£8,484£8,739£41,531
Total Expenses£7,953£8,011£8,074£8,139£8,207£40,385
Profit Before Tax£3£64£203£345£532£1,146
Profit After Tax £2£52£164£280£431£928
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£4,552£4,761£7,824£9,095£9,775£36,006
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)11%12%20%23%24%90%