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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,844£8,977£9,201£9,431£9,714£46,167
Total Expenses£8,129£8,154£8,187£8,221£8,260£40,951
Profit Before Tax£715£823£1,014£1,210£1,454£5,216
Profit After Tax £579£666£821£980£1,178£4,225
Change In Property Value£3,400£3,468£7,075£9,197£9,657£32,797
Net Return£3,979£4,134£7,896£10,177£10,835£37,022
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%