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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£10,678£10,741£10,813£10,887£10,966£54,085
Profit Before Tax£722£830£1,047£1,270£1,556£5,424
Profit After Tax £585£672£848£1,029£1,260£4,393
Change In Property Value£3,800£3,876£7,907£10,279£10,793£36,655
Net Return£4,385£4,548£8,755£11,308£12,053£41,049
Return From Rental Income (%)1%1%1%2%2%8%
Total Net Return (%)8%8%15%19%21%71%