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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£8,713£8,773£8,841£8,909£8,983£44,219
Profit Before Tax£887£971£1,147£1,328£1,562£5,894
Profit After Tax £719£786£929£1,076£1,265£4,774
Change In Property Value£3,625£3,716£6,855£8,756£10,077£33,029
Net Return£4,344£4,502£7,784£9,831£11,342£37,803
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%17%22%25%85%