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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,756£6,857£7,029£7,204£7,421£35,267
Total Expenses£6,246£6,302£6,363£6,424£6,488£31,824
Profit Before Tax£510£555£666£780£932£3,443
Profit After Tax £413£449£540£632£755£2,789
Change In Property Value£2,700£2,781£5,251£6,044£6,407£23,183
Net Return£3,113£3,230£5,791£6,676£7,162£25,972
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%93%