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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,728£16,979£17,403£17,838£18,374£87,322
Total Expenses£16,037£16,156£16,286£16,419£16,560£81,457
Profit Before Tax£691£823£1,117£1,419£1,814£5,865
Profit After Tax £560£667£905£1,150£1,469£4,751
Change In Property Value£3£3£5,180£9,246£12,304£26,736
Net Return£563£669£6,085£10,396£13,774£31,487
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%40%