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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,664£11,839£12,135£12,438£12,811£60,888
Total Expenses£10,395£10,424£10,464£10,506£10,554£52,342
Profit Before Tax£1,269£1,415£1,671£1,933£2,258£8,546
Profit After Tax £1,028£1,146£1,353£1,566£1,829£6,922
Change In Property Value£4,400£4,488£9,156£11,902£12,497£42,443
Net Return£5,428£5,634£10,509£13,468£14,326£49,365
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)8%8%16%20%21%74%