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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,902£10,150£10,404£10,716£50,928
Total Expenses£9,212£9,238£9,274£9,310£9,352£46,387
Profit Before Tax£544£664£876£1,093£1,364£4,541
Profit After Tax £440£538£710£886£1,105£3,678
Change In Property Value£4,875£4,997£9,219£11,775£13,552£44,418
Net Return£5,315£5,535£9,929£12,661£14,657£48,096
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)9%9%17%21%25%81%