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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,240£12,485£12,797£13,117£13,445£64,083
Total Expenses£9,969£10,039£10,113£10,189£10,265£50,575
Profit Before Tax£2,271£2,446£2,684£2,928£3,180£13,508
Profit After Tax £1,840£1,981£2,174£2,371£2,576£10,941
Change In Property Value£3,400£3,468£7,075£9,197£10,623£33,763
Net Return£5,240£5,449£9,248£11,568£13,199£44,704
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)6%7%11%14%16%54%