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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,212£13,410£13,745£14,089£14,512£68,968
Total Expenses£11,653£11,719£11,795£11,873£11,958£58,999
Profit Before Tax£1,559£1,691£1,950£2,216£2,553£9,970
Profit After Tax £1,263£1,370£1,580£1,795£2,068£8,075
Change In Property Value£2£2£4,200£7,497£9,977£21,678
Net Return£1,265£1,372£5,780£9,292£12,045£29,753
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)2%2%9%15%19%46%