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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,232£8,355£8,564£8,778£9,042£42,972
Total Expenses£8,179£8,238£8,302£8,367£8,436£41,521
Profit Before Tax£53£118£263£412£606£1,451
Profit After Tax £43£95£213£333£491£1,175
Change In Property Value£3,375£3,459£6,383£8,152£9,382£30,751
Net Return£3,418£3,555£6,595£8,485£9,873£31,926
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)8%9%16%20%24%77%