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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,928£9,062£9,288£9,521£9,806£46,605
Total Expenses£8,336£8,361£8,394£8,428£8,468£41,987
Profit Before Tax£592£701£894£1,092£1,339£4,618
Profit After Tax £480£568£724£885£1,084£3,741
Change In Property Value£3,500£3,570£7,283£9,468£9,941£33,761
Net Return£3,980£4,138£8,007£10,352£11,025£37,502
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%8%15%19%21%70%