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£11,344£11,430£11,526£11,623£11,727£57,650
Profit Before Tax£1,952£2,065£2,307£2,555£2,877£11,757
Profit After Tax £1,581£1,673£1,869£2,070£2,330£9,523
Change In Property Value£4,500£4,613£8,510£10,869£12,510£41,001
Net Return£6,081£6,285£10,379£12,939£14,840£50,524
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%19%24%27%92%