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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,372£12,558£12,872£13,193£13,589£64,584
Total Expenses£10,664£10,694£10,736£10,779£10,830£53,704
Profit Before Tax£1,708£1,863£2,135£2,414£2,759£10,880
Profit After Tax £1,383£1,509£1,730£1,955£2,235£8,813
Change In Property Value£5,625£5,766£10,638£13,587£15,637£51,252
Net Return£7,008£7,275£12,367£15,542£17,872£60,064
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%11%18%23%26%88%