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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,156£9,293£9,526£9,764£10,057£47,796
Total Expenses£7,994£8,054£8,120£8,188£8,260£40,615
Profit Before Tax£1,162£1,240£1,406£1,576£1,797£7,181
Profit After Tax £941£1,004£1,139£1,277£1,456£5,816
Change In Property Value£3,840£3,955£7,469£8,596£9,112£32,971
Net Return£4,781£4,959£8,607£9,873£10,567£38,788
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%98%