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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,264£12,448£12,759£13,078£13,470£64,020
Total Expenses£10,554£10,613£10,683£10,754£10,831£53,435
Profit Before Tax£1,710£1,835£2,076£2,324£2,639£10,585
Profit After Tax £1,385£1,486£1,682£1,883£2,138£8,574
Change In Property Value£2£2£3,800£6,783£9,026£19,613
Net Return£1,387£1,488£5,482£8,666£11,164£28,187
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)2%3%9%15%19%49%