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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,120£6,212£6,367£6,526£6,722£31,947
Total Expenses£6,071£6,092£6,118£6,145£6,175£30,602
Profit Before Tax£49£120£249£381£547£1,345
Profit After Tax £39£97£202£309£443£1,089
Change In Property Value£4,375£4,528£7,365£8,476£8,985£33,728
Net Return£4,414£4,625£7,566£8,785£9,427£34,818
Return From Rental Income (%)0%0%1%1%1%3%
Total Net Return (%)11%12%20%23%24%90%