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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,352£8,477£8,689£8,906£9,174£43,599
Total Expenses£8,271£8,329£8,393£8,459£8,528£41,981
Profit Before Tax£81£148£296£447£645£1,618
Profit After Tax £66£120£240£362£523£1,311
Change In Property Value£3,425£3,511£6,477£8,273£9,521£31,207
Net Return£3,491£3,631£6,717£8,635£10,044£32,517
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)8%9%16%21%24%77%