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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,473£11,760£12,113£57,568
Total Expenses£10,046£10,108£10,179£10,252£10,330£50,916
Profit Before Tax£982£1,085£1,294£1,508£1,783£6,652
Profit After Tax £795£879£1,048£1,222£1,444£5,388
Change In Property Value£2,625£2,664£6,310£8,397£9,750£29,746
Net Return£3,420£3,543£7,358£9,619£11,194£35,134
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)6%7%14%18%21%66%