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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,776£7,893£8,090£8,292£8,541£40,592
Total Expenses£7,836£7,894£7,957£8,021£8,088£39,795
Profit Before Tax£-60£-1£133£272£453£797
Profit After Tax £-60£-1£108£220£367£634
Change In Property Value£3,188£3,267£6,028£7,699£8,861£29,043
Net Return£3,127£3,266£6,136£7,919£9,228£29,676
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)8%8%16%20%24%76%