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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,960£10,159£10,413£10,674£10,940£52,146
Total Expenses£8,154£8,220£8,288£8,358£8,427£41,447
Profit Before Tax£1,806£1,940£2,125£2,316£2,513£10,700
Profit After Tax £1,463£1,571£1,721£1,876£2,036£8,667
Change In Property Value£2,600£2,652£5,410£7,033£8,123£25,818
Net Return£4,063£4,223£7,131£8,909£10,159£34,485
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)6%7%11%14%16%54%