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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,500£7,612£7,803£7,998£8,238£39,151
Total Expenses£7,400£7,422£7,452£7,483£7,517£37,274
Profit Before Tax£100£190£351£515£721£1,877
Profit After Tax £81£154£284£417£584£1,520
Change In Property Value£3,875£3,972£6,514£9,315£10,721£34,396
Net Return£3,956£4,126£6,798£9,732£11,304£35,916
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)8%9%14%20%24%76%