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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,320£10,475£10,737£11,005£11,335£53,872
Total Expenses£8,188£8,249£8,318£8,389£8,465£41,609
Profit Before Tax£2,132£2,226£2,418£2,616£2,870£12,263
Profit After Tax £1,727£1,803£1,959£2,119£2,325£9,933
Change In Property Value£3,899£4,015£7,583£8,727£9,250£33,474
Net Return£5,626£5,818£9,541£10,846£11,575£43,406
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%