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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,580£14,799£15,169£15,548£16,014£76,110
Total Expenses£13,972£14,040£14,120£14,201£14,291£70,624
Profit Before Tax£608£759£1,049£1,346£1,724£5,486
Profit After Tax £493£615£850£1,091£1,396£4,444
Change In Property Value£3£3£5,300£9,461£12,589£27,356
Net Return£495£617£6,150£10,551£13,986£31,799
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%8%13%17%39%