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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,820£11,997£12,297£12,605£12,983£61,702
Total Expenses£10,923£10,997£11,081£11,166£11,256£55,423
Profit Before Tax£897£1,000£1,217£1,439£1,726£6,279
Profit After Tax £727£810£985£1,166£1,398£5,086
Change In Property Value£2£2£3,660£6,533£8,694£18,891
Net Return£729£812£4,646£7,699£10,092£23,977
Return From Rental Income (%)1%1%2%2%3%9%
Total Net Return (%)1%1%8%14%18%43%