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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,376£11,547£11,835£12,131£12,495£59,384
Total Expenses£10,130£10,193£10,265£10,339£10,418£51,345
Profit Before Tax£1,246£1,353£1,570£1,793£2,077£8,039
Profit After Tax £1,009£1,096£1,272£1,452£1,683£6,512
Change In Property Value£2£2£3,525£6,292£8,373£18,194
Net Return£1,011£1,098£4,797£7,744£10,056£24,706
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%