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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,560£13,763£14,107£14,460£14,894£70,785
Total Expenses£11,686£11,752£11,829£11,909£11,995£59,171
Profit Before Tax£1,874£2,011£2,278£2,552£2,899£11,614
Profit After Tax £1,518£1,629£1,845£2,067£2,348£9,408
Change In Property Value£2£2£4,199£7,495£9,974£21,673
Net Return£1,520£1,631£6,044£9,562£12,323£31,081
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%49%