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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,616£11,790£12,085£12,387£12,759£60,637
Total Expenses£10,241£10,303£10,374£10,447£10,525£51,891
Profit Before Tax£1,375£1,487£1,711£1,940£2,233£8,746
Profit After Tax £1,114£1,205£1,386£1,572£1,809£7,085
Change In Property Value£2£2£3,600£6,426£8,551£18,581
Net Return£1,115£1,206£4,986£7,998£10,360£25,666
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%