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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,360£9,547£9,786£10,031£10,281£49,005
Total Expenses£8,578£8,608£8,642£8,678£8,713£43,219
Profit Before Tax£783£939£1,144£1,353£1,568£5,786
Profit After Tax £634£761£926£1,096£1,270£4,687
Change In Property Value£5,400£5,562£9,548£12,031£12,752£45,293
Net Return£6,034£6,323£10,474£13,126£14,022£49,980
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)10%10%17%21%23%82%