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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£7,852£7,906£7,968£8,031£8,098£39,854
Profit Before Tax£1,748£1,838£2,020£2,207£2,446£10,259
Profit After Tax £1,416£1,489£1,636£1,787£1,981£8,310
Change In Property Value£3,250£3,331£6,146£7,850£9,035£29,612
Net Return£4,666£4,820£7,782£9,637£11,016£37,922
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%12%19%24%28%95%