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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,776£10,938£11,211£11,491£11,836£56,252
Total Expenses£10,021£10,083£10,153£10,225£10,302£50,784
Profit Before Tax£755£855£1,058£1,266£1,534£5,468
Profit After Tax £612£692£857£1,026£1,242£4,429
Change In Property Value£2£2£3,500£6,248£8,314£18,065
Net Return£614£694£4,357£7,273£9,556£22,494
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)1%1%8%14%18%42%