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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,300£12,485£12,797£13,117£13,510£64,208
Total Expenses£11,760£11,825£11,899£11,975£12,057£59,515
Profit Before Tax£540£660£898£1,142£1,453£4,693
Profit After Tax £437£535£727£925£1,177£3,801
Change In Property Value£3,225£3,273£7,752£10,316£11,978£36,545
Net Return£3,662£3,808£8,480£11,241£13,156£40,347
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)6%6%13%17%20%62%