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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£18,000£18,270£18,727£19,195£19,771£93,962
Total Expenses£17,290£17,363£17,451£17,542£17,642£87,287
Profit Before Tax£711£907£1,276£1,653£2,129£6,675
Profit After Tax £576£735£1,033£1,339£1,724£5,407
Change In Property Value£3£3£6,800£12,138£16,153£35,098
Net Return£579£738£7,833£13,477£17,877£40,505
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%13%17%38%