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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,840£9,988£10,237£10,493£10,808£51,366
Total Expenses£9,213£9,274£9,342£9,411£9,485£46,725
Profit Before Tax£627£714£896£1,082£1,323£4,641
Profit After Tax £508£578£725£876£1,071£3,760
Change In Property Value£3,925£4,023£7,423£9,480£10,911£35,762
Net Return£4,433£4,601£8,148£10,357£11,983£39,522
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)9%10%17%22%25%82%