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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,236£13,435£13,770£14,115£14,538£69,094
Total Expenses£11,740£11,772£11,816£11,861£11,914£59,104
Profit Before Tax£1,496£1,663£1,954£2,253£2,624£9,990
Profit After Tax £1,211£1,347£1,583£1,825£2,125£8,092
Change In Property Value£4,999£5,099£10,402£13,522£14,199£48,221
Net Return£6,210£6,446£11,985£15,348£16,324£56,313
Return From Rental Income (%)2%2%2%2%3%11%
Total Net Return (%)8%8%16%20%21%74%