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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,404£10,664£10,931£11,204£53,403
Total Expenses£8,372£8,439£8,508£8,578£8,648£42,544
Profit Before Tax£1,828£1,965£2,157£2,353£2,556£10,858
Profit After Tax £1,481£1,592£1,747£1,906£2,070£8,795
Change In Property Value£2,698£2,752£5,614£7,298£8,429£26,792
Net Return£4,179£4,344£7,361£9,204£10,500£35,587
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)6%7%11%14%16%54%