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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,436£12,747£13,065£13,457£63,957
Total Expenses£10,754£10,818£10,892£10,968£11,050£54,481
Profit Before Tax£1,498£1,618£1,855£2,098£2,408£9,476
Profit After Tax £1,214£1,310£1,502£1,699£1,950£7,676
Change In Property Value£2£2£3,795£6,774£9,015£19,588
Net Return£1,216£1,312£5,297£8,473£10,965£27,264
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%