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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,644£13,849£14,195£14,550£14,986£71,224
Total Expenses£12,093£12,159£12,237£12,316£12,403£61,208
Profit Before Tax£1,551£1,689£1,958£2,233£2,584£10,015
Profit After Tax £1,256£1,368£1,586£1,809£2,093£8,112
Change In Property Value£6,600£6,798£12,837£14,774£15,661£56,670
Net Return£7,856£8,166£14,423£16,583£17,753£64,782
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)12%12%22%25%26%97%