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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,972£10,122£10,375£10,634£10,953£52,055
Total Expenses£8,847£8,920£8,999£9,079£9,164£45,009
Profit Before Tax£1,125£1,202£1,376£1,555£1,789£7,046
Profit After Tax £911£974£1,115£1,259£1,449£5,707
Change In Property Value£3,375£3,459£6,383£8,152£9,382£30,751
Net Return£4,286£4,433£7,497£9,411£10,831£36,458
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)10%11%18%23%26%88%