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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,512£7,625£7,815£8,011£8,251£39,214
Total Expenses£7,334£7,391£7,453£7,516£7,583£37,277
Profit Before Tax£178£234£362£494£668£1,937
Profit After Tax £144£189£293£400£541£1,569
Change In Property Value£4,043£4,184£6,805£7,832£8,302£31,165
Net Return£4,187£4,373£7,098£8,232£8,843£32,734
Return From Rental Income (%)0%1%1%1%2%4%
Total Net Return (%)12%12%20%23%25%92%