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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,344£10,499£10,762£11,031£11,362£53,997
Total Expenses£8,232£8,293£8,363£8,433£8,509£41,830
Profit Before Tax£2,112£2,206£2,399£2,597£2,853£12,167
Profit After Tax £1,711£1,787£1,943£2,104£2,311£9,855
Change In Property Value£3,930£4,048£7,644£8,797£9,325£33,744
Net Return£5,641£5,835£9,587£10,901£11,636£43,599
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%