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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,156£12,338£12,647£12,963£13,352£63,456
Total Expenses£10,754£10,818£10,892£10,967£11,049£54,480
Profit Before Tax£1,402£1,520£1,755£1,996£2,303£8,976
Profit After Tax £1,136£1,231£1,421£1,616£1,865£7,270
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£6,836£7,102£12,508£14,376£15,390£56,212
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)12%12%22%25%27%97%