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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,404£7,515£7,703£7,896£8,132£38,650
Total Expenses£7,482£7,539£7,600£7,664£7,730£38,014
Profit Before Tax£-78£-24£103£232£402£636
Profit After Tax £-78£-24£83£188£326£496
Change In Property Value£4,183£4,329£7,041£8,103£8,589£32,244
Net Return£4,105£4,305£7,124£8,291£8,915£32,740
Return From Rental Income (%)0%0%0%1%1%1%
Total Net Return (%)11%12%19%22%24%89%