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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,744£6,845£7,016£7,192£7,407£35,205
Total Expenses£6,243£6,299£6,359£6,421£6,485£31,808
Profit Before Tax£501£546£657£771£922£3,397
Profit After Tax £406£442£532£624£747£2,752
Change In Property Value£2,699£2,779£5,249£6,041£6,403£23,170
Net Return£3,104£3,222£5,781£6,665£7,150£25,922
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)11%12%21%24%26%93%