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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£16,488£16,818£17,238£17,669£18,111£86,324
Total Expenses£15,549£15,628£15,713£15,800£15,887£78,578
Profit Before Tax£939£1,189£1,525£1,869£2,224£7,746
Profit After Tax £760£963£1,235£1,514£1,801£6,274
Change In Property Value£5,999£6,119£12,483£16,228£18,743£59,571
Net Return£6,759£7,082£13,718£17,741£20,544£65,845
Return From Rental Income (%)0%1%1%1%1%4%
Total Net Return (%)4%4%9%11%13%41%