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£8,589£8,650£8,720£8,790£8,866£43,615
Profit Before Tax£1,755£1,849£2,042£2,240£2,495£10,382
Profit After Tax £1,422£1,497£1,654£1,815£2,021£8,409
Change In Property Value£3,500£3,588£6,619£8,454£9,730£31,890
Net Return£4,922£5,085£8,273£10,268£11,751£40,299
Return From Rental Income (%)3%3%4%4%5%20%
Total Net Return (%)11%12%19%24%27%94%