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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,680£10,840£11,111£11,389£11,731£55,751
Total Expenses£10,011£10,073£10,143£10,215£10,292£50,734
Profit Before Tax£669£767£968£1,174£1,439£5,017
Profit After Tax £542£621£784£951£1,166£4,064
Change In Property Value£4,375£4,484£8,274£10,567£12,162£39,862
Net Return£4,917£5,106£9,058£11,518£13,328£43,926
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)9%10%17%22%25%82%