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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,496£14,713£15,081£15,458£15,922£75,671
Total Expenses£12,575£12,643£12,722£12,804£12,893£63,637
Profit Before Tax£1,921£2,071£2,359£2,654£3,029£12,034
Profit After Tax £1,556£1,677£1,911£2,150£2,454£9,748
Change In Property Value£5,750£5,894£9,666£13,822£15,908£51,039
Net Return£7,306£7,571£11,576£15,972£18,361£60,787
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)10%11%17%23%26%87%