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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,400£8,526£8,739£8,958£9,226£43,849
Total Expenses£8,047£8,106£8,170£8,236£8,305£40,865
Profit Before Tax£353£420£569£722£921£2,984
Profit After Tax £286£340£461£585£746£2,417
Change In Property Value£1£1£2,625£4,686£6,235£13,549
Net Return£287£342£3,086£5,270£6,981£15,966
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%40%