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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,940£12,119£12,422£12,733£13,115£62,328
Total Expenses£10,534£10,598£10,671£10,746£10,827£53,375
Profit Before Tax£1,406£1,521£1,751£1,987£2,288£8,953
Profit After Tax £1,139£1,232£1,418£1,609£1,853£7,252
Change In Property Value£2£2£3,700£6,605£8,789£19,097
Net Return£1,141£1,234£5,118£8,214£10,642£26,349
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%