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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£8,818£8,894£8,977£9,061£9,149£44,899
Profit Before Tax£782£850£1,011£1,176£1,395£5,215
Profit After Tax £634£688£819£953£1,130£4,224
Change In Property Value£3,250£3,331£6,146£7,850£9,035£29,612
Net Return£3,884£4,020£6,965£8,803£10,165£33,836
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%17%22%25%85%