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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,144£12,326£12,634£12,950£13,339£63,393
Total Expenses£10,673£10,738£10,811£10,887£10,968£54,077
Profit Before Tax£1,471£1,589£1,823£2,063£2,370£9,316
Profit After Tax £1,191£1,287£1,477£1,671£1,920£7,546
Change In Property Value£2£2£3,760£6,712£8,931£19,407
Net Return£1,193£1,289£5,237£8,383£10,851£26,953
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)2%2%9%15%19%47%