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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,296£13,495£13,833£14,179£14,604£69,407
Total Expenses£11,911£12,010£12,118£12,228£12,344£60,611
Profit Before Tax£1,385£1,485£1,715£1,951£2,260£8,796
Profit After Tax £1,122£1,203£1,389£1,580£1,831£7,125
Change In Property Value£4,500£4,613£8,510£10,869£12,510£41,001
Net Return£5,622£5,816£9,899£12,449£14,340£48,126
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)10%11%18%23%26%88%