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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,968£11,133£11,411£11,696£12,047£57,254
Total Expenses£9,840£9,902£9,973£10,045£10,123£49,883
Profit Before Tax£1,128£1,231£1,438£1,651£1,924£7,372
Profit After Tax £914£997£1,165£1,337£1,558£5,971
Change In Property Value£2£2£3,399£6,067£8,074£17,544
Net Return£916£998£4,564£7,405£9,632£23,515
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)2%2%9%14%19%45%