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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,840£13,033£13,358£13,692£14,103£67,027
Total Expenses£11,497£11,562£11,638£11,715£11,799£58,210
Profit Before Tax£1,343£1,471£1,721£1,978£2,305£8,817
Profit After Tax £1,088£1,191£1,394£1,602£1,867£7,142
Change In Property Value£6,210£6,396£12,078£13,901£14,735£53,321
Net Return£7,298£7,587£13,472£15,503£16,602£60,463
Return From Rental Income (%)2%2%2%3%3%11%
Total Net Return (%)12%12%21%25%26%96%