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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,524£7,637£7,828£8,023£8,264£39,276
Total Expenses£7,513£7,571£7,633£7,696£7,763£38,176
Profit Before Tax£11£66£195£327£501£1,100
Profit After Tax £9£54£158£265£406£891
Change In Property Value£3,000£3,075£5,673£7,246£8,340£27,334
Net Return£3,009£3,129£5,831£7,511£8,746£28,226
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%8%16%20%24%76%