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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,436£12,747£13,065£13,457£63,957
Total Expenses£11,446£11,475£11,517£11,560£11,610£57,608
Profit Before Tax£806£960£1,229£1,505£1,847£6,349
Profit After Tax £653£778£996£1,219£1,496£5,142
Change In Property Value£4,900£4,998£10,196£13,255£13,917£47,266
Net Return£5,553£5,776£11,192£14,474£15,414£52,408
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%8%15%19%21%70%