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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,180£12,363£12,672£12,989£13,378£63,581
Total Expenses£10,843£10,873£10,915£10,957£11,007£54,595
Profit Before Tax£1,337£1,490£1,757£2,031£2,371£8,986
Profit After Tax £1,083£1,207£1,423£1,645£1,921£7,279
Change In Property Value£4,600£4,692£9,572£12,443£13,065£44,372
Net Return£5,683£5,899£10,995£14,088£14,986£51,651
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)8%8%16%20%21%74%