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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,500£16,830£17,251£17,682£18,124£86,387
Total Expenses£15,553£15,632£15,717£15,804£15,890£78,594
Profit Before Tax£948£1,199£1,534£1,878£2,234£7,792
Profit After Tax £767£971£1,243£1,522£1,809£6,312
Change In Property Value£6,000£6,120£12,485£16,230£18,746£59,581
Net Return£6,767£7,091£13,728£17,752£20,555£65,893
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%4%9%11%13%41%