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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,276£9,415£9,651£9,892£10,189£48,422
Total Expenses£8,680£8,740£8,807£8,875£8,947£44,050
Profit Before Tax£596£675£844£1,017£1,241£4,372
Profit After Tax £482£547£683£824£1,005£3,541
Change In Property Value£2,900£2,958£6,034£7,845£8,237£27,974
Net Return£3,382£3,505£6,718£8,668£9,242£31,515
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%19%21%71%