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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,100£5,176£5,306£5,439£5,602£26,623
Total Expenses£4,978£4,997£5,020£5,045£5,072£25,111
Profit Before Tax£123£180£286£394£530£1,512
Profit After Tax £99£146£231£319£429£1,225
Change In Property Value£3,500£3,623£5,892£6,781£7,188£26,983
Net Return£3,599£3,768£6,123£7,100£7,617£28,208
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)12%12%20%23%25%91%