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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,180£12,363£12,672£12,989£13,378£63,581
Total Expenses£10,951£11,043£11,142£11,244£11,351£55,731
Profit Before Tax£1,229£1,320£1,529£1,745£2,027£7,850
Profit After Tax £995£1,069£1,239£1,413£1,642£6,358
Change In Property Value£4,125£4,228£7,801£9,963£11,467£37,585
Net Return£5,120£5,297£9,040£11,377£13,109£43,943
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%10%18%23%26%87%