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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,424£12,734£13,053£13,444£63,894
Total Expenses£9,870£9,934£10,008£10,084£10,165£50,061
Profit Before Tax£2,370£2,490£2,726£2,969£3,279£13,834
Profit After Tax £1,920£2,017£2,208£2,405£2,656£11,205
Change In Property Value£1,675£1,692£5,126£7,040£8,236£23,769
Net Return£3,595£3,708£7,334£9,445£10,892£34,974
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)7%7%14%18%21%68%