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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,612£10,877£11,149£11,428£54,471
Total Expenses£9,349£9,416£9,485£9,556£9,627£47,432
Profit Before Tax£1,055£1,197£1,392£1,593£1,801£7,039
Profit After Tax £855£969£1,128£1,291£1,459£5,701
Change In Property Value£3,180£3,244£6,617£8,602£9,935£31,578
Net Return£4,035£4,213£7,745£9,893£11,395£37,279
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)10%10%19%24%28%91%