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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,120£15,347£15,730£16,124£16,607£78,928
Total Expenses£13,032£13,101£13,182£13,265£13,356£65,936
Profit Before Tax£2,088£2,246£2,548£2,859£3,251£12,992
Profit After Tax £1,691£1,819£2,064£2,315£2,633£10,524
Change In Property Value£7,199£7,414£14,001£16,114£17,081£61,808
Net Return£8,890£9,234£16,065£18,429£19,714£72,332
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)12%13%22%25%27%99%