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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,820£11,997£12,297£12,605£12,983£61,702
Total Expenses£10,212£10,241£10,282£10,324£10,372£51,432
Profit Before Tax£1,608£1,756£2,015£2,281£2,611£10,270
Profit After Tax £1,302£1,422£1,632£1,847£2,115£8,319
Change In Property Value£5,375£5,509£10,165£12,983£14,942£48,974
Net Return£6,677£6,932£11,797£14,830£17,056£57,293
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%11%18%23%26%87%