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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,244£11,413£11,698£11,990£12,350£58,695
Total Expenses£10,551£10,580£10,619£10,659£10,706£53,115
Profit Before Tax£693£833£1,079£1,331£1,644£5,580
Profit After Tax £561£675£874£1,078£1,332£4,520
Change In Property Value£2,250£2,273£6,886£9,456£11,064£31,928
Net Return£2,811£2,947£7,760£10,535£12,396£36,449
Return From Rental Income (%)1%1%1%2%2%7%
Total Net Return (%)4%4%11%15%18%53%