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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,752£4,823£4,944£5,067£5,219£24,806
Total Expenses£4,744£4,763£4,786£4,809£4,835£23,937
Profit Before Tax£8£60£158£258£385£869
Profit After Tax £6£49£128£209£311£704
Change In Property Value£3,325£3,441£5,597£6,442£6,828£25,634
Net Return£3,331£3,490£5,725£6,651£7,140£26,338
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)11%12%19%23%24%89%