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£10,611£10,667£10,734£10,802£10,877£53,692
Profit Before Tax£1,977£2,109£2,362£2,621£2,949£12,019
Profit After Tax £1,601£1,709£1,913£2,123£2,389£9,735
Change In Property Value£2£2£3,900£6,962£9,264£20,130
Net Return£1,603£1,711£5,813£9,085£11,653£29,865
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)3%3%10%15%20%50%