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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,576£9,720£9,963£10,212£10,518£49,988
Total Expenses£9,373£9,399£9,434£9,470£9,511£47,185
Profit Before Tax£203£321£529£742£1,007£2,803
Profit After Tax £165£260£428£601£816£2,270
Change In Property Value£3,990£4,070£8,302£10,793£11,333£38,488
Net Return£4,155£4,330£8,731£11,394£12,149£40,758
Return From Rental Income (%)0%0%1%1%1%4%
Total Net Return (%)7%7%14%19%20%67%