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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,196£11,420£11,705£11,998£12,298£58,617
Total Expenses£10,063£10,131£10,203£10,276£10,348£51,021
Profit Before Tax£1,133£1,289£1,503£1,722£1,950£7,597
Profit After Tax £918£1,044£1,217£1,395£1,579£6,153
Change In Property Value£5,250£5,408£9,283£11,696£12,398£44,035
Net Return£6,168£6,451£10,500£13,091£13,977£50,188
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)10%11%18%22%24%85%