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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,004£8,164£8,368£8,577£8,792£41,905
Total Expenses£7,760£7,822£7,885£7,950£8,014£39,431
Profit Before Tax£244£342£483£627£778£2,475
Profit After Tax £198£277£391£508£630£2,005
Change In Property Value£3,750£3,863£6,631£8,355£8,856£31,454
Net Return£3,948£4,140£7,022£8,863£9,486£33,458
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)10%11%18%23%25%87%