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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,500£13,703£14,045£14,396£14,828£70,472
Total Expenses£12,095£12,207£12,327£12,450£12,579£61,658
Profit Before Tax£1,405£1,496£1,718£1,946£2,250£8,814
Profit After Tax £1,138£1,211£1,391£1,576£1,822£7,140
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£6,238£6,464£11,311£12,993£13,923£50,930
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)12%12%22%25%27%98%