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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,196£11,364£11,648£11,939£12,297£58,445
Total Expenses£10,063£10,126£10,197£10,270£10,348£51,003
Profit Before Tax£1,133£1,238£1,451£1,669£1,949£7,441
Profit After Tax £918£1,003£1,175£1,352£1,579£6,027
Change In Property Value£2,625£2,664£6,310£8,397£9,750£29,746
Net Return£3,543£3,667£7,486£9,749£11,329£35,774
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)7%7%14%18%21%67%