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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,716£7,832£8,028£8,228£8,475£40,279
Total Expenses£7,513£7,570£7,633£7,697£7,764£38,177
Profit Before Tax£203£261£395£531£711£2,102
Profit After Tax £165£212£320£430£576£1,702
Change In Property Value£1£1£2,390£4,266£5,677£12,336
Net Return£166£213£2,710£4,697£6,253£14,038
Return From Rental Income (%)0%1%1%1%2%5%
Total Net Return (%)0%1%7%13%17%38%