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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£8,107£8,172£8,243£8,316£8,394£41,233
Profit Before Tax£2,093£2,181£2,369£2,561£2,809£12,012
Profit After Tax £1,695£1,767£1,919£2,074£2,275£9,730
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£5,445£5,629£9,212£10,469£11,173£41,929
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%