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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,948£16,267£16,674£17,090£17,518£83,497
Total Expenses£15,101£15,178£15,262£15,348£15,433£76,322
Profit Before Tax£847£1,089£1,412£1,743£2,085£7,175
Profit After Tax £686£882£1,143£1,412£1,689£5,812
Change In Property Value£5,800£5,916£12,069£15,689£18,121£57,595
Net Return£6,486£6,798£13,212£17,101£19,810£63,407
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%4%9%11%13%42%