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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,328£8,453£8,664£8,881£9,147£43,473
Total Expenses£7,990£8,049£8,113£8,178£8,248£40,578
Profit Before Tax£338£404£551£702£900£2,895
Profit After Tax £273£327£447£569£729£2,345
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,485
Net Return£4,173£4,344£8,032£9,299£9,982£35,830
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)10%11%20%23%25%90%