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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£11,016£11,291£11,574£11,863£56,544
Total Expenses£9,626£9,694£9,764£9,837£9,908£48,830
Profit Before Tax£1,174£1,322£1,527£1,737£1,955£7,715
Profit After Tax £951£1,071£1,237£1,407£1,583£6,249
Change In Property Value£3,300£3,366£6,867£8,927£10,310£32,770
Net Return£4,251£4,437£8,103£10,334£11,894£39,018
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)10%11%19%24%28%92%