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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,520£11,693£11,985£12,285£12,653£60,136
Total Expenses£10,220£10,300£10,388£10,477£10,572£51,956
Profit Before Tax£1,300£1,393£1,598£1,808£2,081£8,180
Profit After Tax £1,053£1,128£1,294£1,464£1,686£6,625
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£5,853£6,072£10,630£12,209£13,075£47,840
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)12%12%22%25%27%98%