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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,208£14,421£14,782£15,151£15,606£74,168
Total Expenses£12,149£12,217£12,296£12,376£12,465£61,503
Profit Before Tax£2,059£2,205£2,486£2,775£3,141£12,665
Profit After Tax £1,668£1,786£2,014£2,248£2,544£10,259
Change In Property Value£3,300£3,350£7,933£10,556£12,257£37,395
Net Return£4,968£5,135£9,946£12,804£14,801£47,654
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)7%8%15%19%22%71%