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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£17,148£17,405£17,840£18,286£18,835£89,515
Total Expenses£16,345£16,388£16,447£16,508£16,579£82,268
Profit Before Tax£803£1,017£1,393£1,778£2,256£7,247
Profit After Tax £650£824£1,128£1,440£1,827£5,870
Change In Property Value£4£4£7,000£12,495£16,628£36,130
Net Return£654£828£8,128£13,935£18,455£42,000
Return From Rental Income (%)1%1%1%1%2%5%
Total Net Return (%)1%1%7%13%17%38%