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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,768£13,023£13,349£13,683£14,025£66,848
Total Expenses£11,013£11,085£11,160£11,238£11,315£55,811
Profit Before Tax£1,755£1,938£2,188£2,445£2,710£11,037
Profit After Tax £1,421£1,570£1,773£1,980£2,195£8,940
Change In Property Value£3,900£3,978£8,115£10,550£12,185£38,728
Net Return£5,321£5,548£9,888£12,530£14,380£47,667
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)11%11%20%25%29%96%