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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,556£11,729£12,023£12,323£12,693£60,324
Total Expenses£10,257£10,321£10,393£10,467£10,547£51,985
Profit Before Tax£1,299£1,409£1,630£1,856£2,146£8,339
Profit After Tax £1,052£1,141£1,320£1,503£1,738£6,755
Change In Property Value£2,685£2,725£6,454£8,589£9,973£30,426
Net Return£3,737£3,866£7,774£10,092£11,711£37,181
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)7%7%14%18%21%68%