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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,000£15,225£15,606£15,996£16,476£78,302
Total Expenses£15,403£15,471£15,552£15,635£15,726£77,786
Profit Before Tax£-403£-246£54£361£750£516
Profit After Tax £-403£-246£54£292£608£305
Change In Property Value£7,500£7,688£14,183£18,115£20,849£68,336
Net Return£7,098£7,441£14,237£18,408£21,457£68,640
Return From Rental Income (%)0%0%0%0%1%0%
Total Net Return (%)8%8%15%20%23%73%