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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,460£8,587£8,802£9,022£9,292£44,162
Total Expenses£8,202£8,261£8,325£8,391£8,461£41,640
Profit Before Tax£258£326£476£630£831£2,522
Profit After Tax £209£264£386£511£673£2,043
Change In Property Value£3,375£3,459£6,383£8,152£9,382£30,751
Net Return£3,584£3,724£6,768£8,663£10,056£32,794
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)9%9%16%21%24%79%