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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,980£11,145£11,423£11,709£12,060£57,317
Total Expenses£10,240£10,302£10,373£10,445£10,523£51,882
Profit Before Tax£741£843£1,051£1,264£1,537£5,435
Profit After Tax £600£683£851£1,024£1,245£4,402
Change In Property Value£3,600£3,672£7,491£9,738£10,225£34,726
Net Return£4,200£4,355£8,342£10,762£11,470£39,128
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%