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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,388£8,514£8,727£8,945£9,213£43,786
Total Expenses£7,997£8,055£8,119£8,185£8,255£40,611
Profit Before Tax£391£459£607£760£959£3,176
Profit After Tax £317£372£492£615£776£2,572
Change In Property Value£1£1£2,600£4,641£6,176£13,420
Net Return£318£373£3,092£5,257£6,952£15,992
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)1%1%8%13%17%40%