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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,428£13,629£13,970£14,319£14,749£70,096
Total Expenses£12,024£12,100£12,186£12,275£12,369£60,955
Profit Before Tax£1,404£1,529£1,784£2,045£2,380£9,141
Profit After Tax £1,137£1,239£1,445£1,656£1,927£7,404
Change In Property Value£2£2£4,160£7,426£9,882£21,472
Net Return£1,139£1,241£5,605£9,082£11,809£28,876
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%