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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,872£7,990£8,190£8,395£8,646£41,093
Total Expenses£7,672£7,730£7,793£7,857£7,925£38,977
Profit Before Tax£200£260£397£537£721£2,115
Profit After Tax £162£211£321£435£584£1,713
Change In Property Value£1£1£2,463£4,396£5,849£12,710
Net Return£163£212£2,784£4,831£6,434£14,424
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)0%1%7%13%17%38%