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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,076£8,197£8,402£8,612£8,870£42,158
Total Expenses£7,767£7,825£7,889£7,953£8,022£39,456
Profit Before Tax£309£372£514£659£849£2,702
Profit After Tax £250£301£416£534£687£2,189
Change In Property Value£1£1£2,500£4,463£5,938£12,904
Net Return£252£303£2,916£4,996£6,626£15,092
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%39%