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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,272£10,426£10,687£10,954£11,283£53,621
Total Expenses£8,185£8,246£8,315£8,386£8,461£41,594
Profit Before Tax£2,087£2,180£2,371£2,568£2,821£12,027
Profit After Tax £1,691£1,766£1,921£2,080£2,285£9,742
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£5,591£5,783£9,506£10,810£11,539£43,228
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%