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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,588£12,777£13,096£13,424£13,826£65,711
Total Expenses£11,194£11,259£11,334£11,410£11,493£56,689
Profit Before Tax£1,394£1,518£1,763£2,013£2,333£9,022
Profit After Tax £1,129£1,230£1,428£1,631£1,890£7,308
Change In Property Value£2£2£4,000£7,140£9,501£20,646
Net Return£1,131£1,232£5,428£8,771£11,391£27,953
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)2%2%9%14%19%46%