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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,008£10,158£10,412£10,672£10,993£52,243
Total Expenses£9,436£9,462£9,498£9,535£9,578£47,510
Profit Before Tax£572£696£914£1,137£1,414£4,733
Profit After Tax £463£564£740£921£1,146£3,834
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£5,463£5,689£10,196£12,998£15,045£49,391
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)9%9%17%21%25%81%