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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,684£9,829£10,075£10,327£10,637£50,552
Total Expenses£8,920£8,980£9,048£9,117£9,190£45,255
Profit Before Tax£764£849£1,027£1,210£1,446£5,297
Profit After Tax £619£688£832£980£1,171£4,291
Change In Property Value£2£2£3,000£5,355£7,126£15,484
Net Return£621£689£3,832£6,335£8,298£19,775
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)1%1%8%14%18%43%