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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,484£8,611£8,827£9,047£9,319£44,288
Total Expenses£8,363£8,422£8,486£8,552£8,622£42,446
Profit Before Tax£121£189£340£495£696£1,841
Profit After Tax £98£153£275£401£564£1,492
Change In Property Value£3,475£3,562£6,572£8,393£9,660£31,662
Net Return£3,573£3,715£6,847£8,794£10,224£33,154
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)8%9%16%21%24%78%