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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,288£12,472£12,784£13,104£13,497£64,145
Total Expenses£10,965£11,030£11,104£11,180£11,262£55,541
Profit Before Tax£1,323£1,442£1,680£1,924£2,235£8,604
Profit After Tax £1,071£1,168£1,361£1,558£1,810£6,969
Change In Property Value£3,900£3,978£8,115£10,550£11,077£37,620
Net Return£4,971£5,146£9,476£12,108£12,888£44,589
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)8%9%16%20%22%75%