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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,646£13,987£14,406£68,467
Total Expenses£12,437£12,503£12,579£12,657£12,741£62,916
Profit Before Tax£679£810£1,067£1,330£1,665£5,551
Profit After Tax £550£656£864£1,077£1,349£4,496
Change In Property Value£2£2£4,600£8,211£10,927£23,743
Net Return£552£659£5,464£9,288£12,275£28,239
Return From Rental Income (%)1%1%1%2%2%6%
Total Net Return (%)1%1%8%13%18%40%