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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,224£13,422£13,758£14,102£14,525£69,031
Total Expenses£11,924£12,025£12,133£12,244£12,361£60,688
Profit Before Tax£1,300£1,398£1,625£1,857£2,163£8,343
Profit After Tax £1,053£1,132£1,316£1,504£1,752£6,758
Change In Property Value£4,475£4,587£8,463£10,809£12,440£40,774
Net Return£5,528£5,719£9,779£12,313£14,192£47,531
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%18%23%26%87%