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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,652£11,827£12,122£12,426£12,798£60,825
Total Expenses£10,392£10,421£10,461£10,502£10,550£52,326
Profit Before Tax£1,260£1,406£1,661£1,923£2,248£8,499
Profit After Tax £1,021£1,139£1,346£1,558£1,821£6,884
Change In Property Value£4,399£4,487£9,153£11,899£12,494£42,433
Net Return£5,420£5,626£10,499£13,457£14,315£49,318
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)8%8%16%20%21%74%