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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,304£14,590£14,955£15,329£15,712£74,890
Total Expenses£12,841£12,881£12,928£12,977£13,026£64,653
Profit Before Tax£1,463£1,709£2,026£2,352£2,686£10,237
Profit After Tax £1,185£1,384£1,641£1,905£2,176£8,292
Change In Property Value£5,500£5,610£11,444£14,878£17,184£54,616
Net Return£6,685£6,994£13,086£16,783£19,360£62,908
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%19%24%28%90%