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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,952£9,086£9,313£9,546£9,833£46,731
Total Expenses£8,450£8,509£8,575£8,642£8,713£42,889
Profit Before Tax£502£577£739£904£1,119£3,842
Profit After Tax £407£467£598£732£907£3,112
Change In Property Value£1£1£2,800£4,998£6,651£14,452
Net Return£408£469£3,398£5,731£7,558£17,564
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)1%1%8%13%18%41%