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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,340£14,555£14,919£15,292£15,751£74,857
Total Expenses£12,758£12,825£12,904£12,986£13,074£64,547
Profit Before Tax£1,582£1,730£2,014£2,306£2,677£10,310
Profit After Tax £1,282£1,401£1,632£1,868£2,168£8,351
Change In Property Value£5,875£6,022£11,110£14,190£16,332£53,529
Net Return£7,157£7,423£12,742£16,059£18,500£61,880
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%18%22%26%87%