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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,520£11,693£11,985£12,285£12,653£60,136
Total Expenses£10,234£10,297£10,369£10,443£10,523£51,867
Profit Before Tax£1,286£1,396£1,616£1,841£2,130£8,269
Profit After Tax £1,042£1,130£1,309£1,492£1,726£6,698
Change In Property Value£2£2£3,570£6,373£8,480£18,426
Net Return£1,043£1,132£4,879£7,864£10,206£25,124
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%