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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,728£10,889£11,161£11,440£11,783£56,002
Total Expenses£9,619£9,681£9,751£9,823£9,900£48,775
Profit Before Tax£1,109£1,208£1,410£1,617£1,883£7,226
Profit After Tax £898£978£1,142£1,310£1,525£5,853
Change In Property Value£2£2£3,300£5,891£7,839£17,033
Net Return£900£980£4,442£7,200£9,364£22,886
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%45%