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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,560£10,718£10,986£11,261£11,599£55,125
Total Expenses£9,602£9,664£9,734£9,805£9,882£48,688
Profit Before Tax£958£1,054£1,252£1,456£1,717£6,437
Profit After Tax £776£854£1,014£1,179£1,391£5,214
Change In Property Value£2£2£3,300£5,891£7,839£17,033
Net Return£777£856£4,315£7,070£9,230£22,247
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)2%2%9%14%18%44%