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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,120£15,347£15,730£16,124£16,607£78,928
Total Expenses£14,423£14,491£14,573£14,656£14,747£72,889
Profit Before Tax£697£855£1,158£1,468£1,861£6,039
Profit After Tax £565£693£938£1,189£1,507£4,892
Change In Property Value£3£3£5,500£9,818£13,065£28,388
Net Return£568£696£6,438£11,007£14,572£33,280
Return From Rental Income (%)1%1%1%1%2%6%
Total Net Return (%)1%1%8%13%17%39%