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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,964£12,143£12,447£12,758£13,141£62,454
Total Expenses£10,944£11,041£11,144£11,250£11,360£55,739
Profit Before Tax£1,020£1,103£1,303£1,509£1,781£6,715
Profit After Tax £826£893£1,056£1,222£1,442£5,439
Change In Property Value£4,000£4,100£7,565£9,662£11,120£36,446
Net Return£4,826£4,993£8,620£10,883£12,562£41,885
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)10%10%18%22%26%85%