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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,440£7,552£7,740£7,934£8,172£38,838
Total Expenses£7,505£7,562£7,624£7,687£7,754£38,132
Profit Before Tax£-65£-11£116£247£418£706
Profit After Tax £-65£-11£94£200£339£557
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£4,135£4,336£7,164£8,337£8,964£32,937
Return From Rental Income (%)0%0%0%1%1%2%
Total Net Return (%)11%12%19%23%24%89%