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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,676£8,806£9,026£9,252£9,530£45,290
Total Expenses£8,112£8,137£8,170£8,203£8,242£40,864
Profit Before Tax£564£669£857£1,049£1,288£4,426
Profit After Tax £457£542£694£850£1,043£3,585
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£4,707£4,898£8,731£11,115£12,858£42,309
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%81%