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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,420£12,606£12,921£13,244£13,642£64,834
Total Expenses£11,400£11,506£11,620£11,735£11,856£58,118
Profit Before Tax£1,020£1,100£1,302£1,509£1,785£6,716
Profit After Tax £826£891£1,054£1,222£1,446£5,440
Change In Property Value£1,600£1,616£4,896£6,724£7,868£22,705
Net Return£2,426£2,507£5,951£7,947£9,314£28,145
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)5%5%12%16%19%57%