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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,800£7,956£8,155£8,359£8,568£40,837
Total Expenses£7,231£7,258£7,289£7,320£7,352£36,450
Profit Before Tax£569£698£866£1,039£1,216£4,388
Profit After Tax £461£565£702£841£985£3,554
Change In Property Value£4,500£4,635£7,956£10,025£10,627£37,743
Net Return£4,961£5,200£8,658£10,866£11,612£41,297
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)11%11%19%24%25%90%