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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,436£11,608£11,898£12,195£12,561£59,697
Total Expenses£10,372£10,401£10,441£10,481£10,528£52,223
Profit Before Tax£1,064£1,207£1,457£1,714£2,033£7,474
Profit After Tax £862£977£1,180£1,388£1,646£6,054
Change In Property Value£5,500£5,638£10,401£13,285£15,289£50,113
Net Return£6,362£6,615£11,582£14,673£16,936£56,167
Return From Rental Income (%)1%1%2%2%2%9%
Total Net Return (%)9%10%17%22%25%84%