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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,332£10,487£10,749£11,018£11,348£53,934
Total Expenses£10,163£10,190£10,226£10,264£10,308£51,151
Profit Before Tax£169£297£523£754£1,040£2,784
Profit After Tax £137£241£423£610£843£2,255
Change In Property Value£7,613£7,879£12,815£14,748£15,633£58,688
Net Return£7,750£8,120£13,238£15,359£16,476£60,942
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)12%12%20%23%25%92%