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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,440£13,642£13,983£14,332£14,762£70,159
Total Expenses£11,676£11,742£11,819£11,898£11,983£59,118
Profit Before Tax£1,764£1,900£2,164£2,434£2,779£11,041
Profit After Tax £1,429£1,539£1,753£1,972£2,251£8,943
Change In Property Value£3,150£3,197£7,572£10,076£11,700£35,696
Net Return£4,579£4,736£9,325£12,048£13,951£44,639
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)7%7%15%19%22%70%