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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,740£10,901£11,174£11,453£11,797£56,064
Total Expenses£9,129£9,202£9,283£9,366£9,454£46,433
Profit Before Tax£1,612£1,699£1,891£2,087£2,343£9,631
Profit After Tax £1,305£1,376£1,531£1,691£1,898£7,801
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£5,505£5,702£9,700£11,092£11,864£43,864
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%