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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,632£13,836£14,182£14,537£14,973£71,161
Total Expenses£11,782£11,814£11,859£11,906£11,960£59,321
Profit Before Tax£1,850£2,023£2,323£2,631£3,013£11,840
Profit After Tax £1,499£1,638£1,882£2,131£2,441£9,591
Change In Property Value£6,250£6,406£10,506£15,024£17,291£55,478
Net Return£7,749£8,045£12,388£17,155£19,732£65,068
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)10%11%16%23%26%86%