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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,452£10,609£10,874£11,146£11,480£54,561
Total Expenses£9,083£9,111£9,148£9,186£9,230£45,758
Profit Before Tax£1,369£1,498£1,726£1,960£2,250£8,803
Profit After Tax £1,109£1,214£1,398£1,587£1,823£7,130
Change In Property Value£4,750£4,869£8,983£11,473£13,204£43,279
Net Return£5,859£6,082£10,381£13,061£15,027£50,409
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%10%18%23%26%87%