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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,796£11,973£12,272£12,579£12,956£61,577
Total Expenses£11,115£11,178£11,251£11,326£11,406£56,276
Profit Before Tax£681£795£1,021£1,253£1,550£5,301
Profit After Tax £552£644£827£1,015£1,256£4,294
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£5,552£5,769£10,283£13,092£15,155£49,851
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)9%9%17%21%25%82%