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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,816£13,008£13,333£13,667£14,077£66,901
Total Expenses£11,613£11,679£11,754£11,831£11,915£58,792
Profit Before Tax£1,203£1,330£1,579£1,836£2,162£8,109
Profit After Tax £974£1,077£1,279£1,487£1,751£6,568
Change In Property Value£5,250£5,381£9,928£12,681£14,594£47,835
Net Return£6,224£6,458£11,208£14,168£16,346£54,403
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)10%10%18%22%26%85%