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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£11,136£11,202£11,278£11,356£11,441£56,414
Profit Before Tax£2,064£2,196£2,455£2,720£3,057£12,492
Profit After Tax £1,672£1,779£1,988£2,203£2,476£10,119
Change In Property Value£2£2£3,940£7,033£9,359£20,336
Net Return£1,674£1,781£5,928£9,236£11,835£30,455
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)3%3%10%15%20%51%