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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,976£12,156£12,460£12,771£13,154£62,516
Total Expenses£11,529£11,593£11,667£11,742£11,823£58,354
Profit Before Tax£447£562£793£1,029£1,332£4,163
Profit After Tax £362£455£642£834£1,079£3,372
Change In Property Value£2£2£4,200£7,497£9,977£21,678
Net Return£364£458£4,842£8,331£11,055£25,050
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%8%13%17%39%