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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,076£11,298£11,580£11,869£12,166£57,989
Total Expenses£9,057£9,125£9,196£9,269£9,341£45,989
Profit Before Tax£2,019£2,173£2,384£2,600£2,825£12,001
Profit After Tax £1,635£1,760£1,931£2,106£2,288£9,720
Change In Property Value£2,999£3,059£6,240£8,112£9,370£29,781
Net Return£4,634£4,819£8,171£10,219£11,658£39,501
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)6%7%11%14%16%54%