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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,008£10,158£10,412£10,672£10,993£52,243
Total Expenses£9,150£9,211£9,280£9,350£9,424£46,416
Profit Before Tax£858£947£1,132£1,323£1,568£5,827
Profit After Tax £695£767£917£1,071£1,270£4,720
Change In Property Value£2£2£3,100£5,534£7,364£16,000
Net Return£696£768£4,017£6,605£8,634£20,721
Return From Rental Income (%)1%2%2%2%3%10%
Total Net Return (%)1%2%8%14%18%44%