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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,092£10,243£10,499£10,762£11,085£52,682
Total Expenses£8,167£8,228£8,297£8,367£8,442£41,500
Profit Before Tax£1,925£2,015£2,203£2,395£2,643£11,181
Profit After Tax £1,559£1,632£1,784£1,940£2,141£9,057
Change In Property Value£1,300£1,313£3,978£5,464£6,392£18,448
Net Return£2,859£2,945£5,763£7,404£8,533£27,504
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)7%7%14%19%21%69%