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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,328£11,498£11,785£12,080£12,442£59,134
Total Expenses£10,096£10,159£10,230£10,304£10,383£51,171
Profit Before Tax£1,232£1,339£1,555£1,776£2,060£7,962
Profit After Tax £998£1,085£1,259£1,439£1,668£6,449
Change In Property Value£2£2£3,510£6,265£8,338£18,117
Net Return£1,000£1,086£4,770£7,704£10,006£24,566
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%