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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,592£11,766£12,060£12,362£12,732£60,512
Total Expenses£10,697£10,761£10,833£10,907£10,987£54,186
Profit Before Tax£895£1,005£1,227£1,454£1,745£6,326
Profit After Tax £725£814£994£1,178£1,414£5,124
Change In Property Value£4,750£4,869£8,983£11,473£13,204£43,279
Net Return£5,475£5,683£9,977£12,651£14,618£48,403
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)9%10%17%22%25%83%