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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,204£9,342£9,576£9,815£10,109£48,046
Total Expenses£9,355£9,381£9,415£9,450£9,490£47,090
Profit Before Tax£-151£-39£161£365£620£956
Profit After Tax £-151£-39£130£296£502£738
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,518
Net Return£5,849£6,141£11,800£13,727£14,739£52,256
Return From Rental Income (%)0%0%0%0%1%1%
Total Net Return (%)10%10%19%23%24%86%