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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,694£10,961£11,235£11,572£54,999
Total Expenses£9,798£9,860£9,930£10,001£10,077£49,667
Profit Before Tax£738£834£1,032£1,234£1,495£5,332
Profit After Tax £597£675£836£1,000£1,211£4,319
Change In Property Value£3,400£3,468£7,075£9,197£9,657£32,797
Net Return£3,997£4,143£7,910£10,197£10,868£37,116
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%