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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,980£11,145£11,423£11,709£12,060£57,317
Total Expenses£9,643£9,701£9,767£9,835£9,909£48,854
Profit Before Tax£1,337£1,444£1,656£1,874£2,151£8,463
Profit After Tax £1,083£1,170£1,341£1,518£1,743£6,855
Change In Property Value£2£2£3,400£6,069£8,076£17,549
Net Return£1,085£1,171£4,742£7,587£9,819£24,404
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%