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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£10,687£10,717£10,760£10,804£10,855£53,823
Profit Before Tax£1,913£2,072£2,349£2,633£2,985£11,951
Profit After Tax £1,550£1,678£1,902£2,132£2,418£9,680
Change In Property Value£7,875£8,151£13,256£15,257£16,172£60,711
Net Return£9,425£9,829£15,159£17,389£18,590£70,392
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)14%14%22%25%27%103%