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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,512£13,715£14,058£14,409£14,841£70,534
Total Expenses£12,365£12,397£12,442£12,488£12,542£62,234
Profit Before Tax£1,147£1,318£1,616£1,921£2,299£8,301
Profit After Tax £929£1,067£1,309£1,556£1,863£6,724
Change In Property Value£5,300£5,406£11,028£14,337£15,054£51,124
Net Return£6,229£6,473£12,337£15,893£16,916£57,848
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)8%8%15%20%21%71%