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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,924£10,073£10,325£10,583£10,900£51,805
Total Expenses£7,851£7,909£7,975£8,043£8,115£39,893
Profit Before Tax£2,073£2,164£2,349£2,540£2,785£11,911
Profit After Tax £1,679£1,752£1,903£2,057£2,256£9,648
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£5,429£5,615£9,197£10,452£11,154£41,847
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%