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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,504£12,692£13,009£13,334£13,734£65,273
Total Expenses£11,669£11,699£11,742£11,785£11,836£58,732
Profit Before Tax£835£992£1,267£1,549£1,898£6,541
Profit After Tax £676£804£1,026£1,254£1,537£5,298
Change In Property Value£5,000£5,100£10,404£13,525£14,201£48,231
Net Return£5,676£5,904£11,430£14,780£15,739£53,529
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)7%8%15%19%21%70%