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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,108£12,350£12,659£12,975£13,300£63,392
Total Expenses£10,551£10,621£10,695£10,770£10,845£53,482
Profit Before Tax£1,557£1,729£1,964£2,205£2,454£9,910
Profit After Tax £1,261£1,401£1,591£1,786£1,988£8,027
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£4,961£5,175£9,290£11,795£13,548£44,769
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)11%11%20%25%29%95%