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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,052£11,218£11,498£11,786£12,139£57,693
Total Expenses£9,848£9,911£9,982£10,054£10,132£49,926
Profit Before Tax£1,204£1,307£1,517£1,732£2,007£7,767
Profit After Tax £975£1,059£1,229£1,403£1,626£6,291
Change In Property Value£2£2£3,399£6,067£8,074£17,544
Net Return£977£1,061£4,628£7,470£9,700£23,835
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%