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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,360£9,500£9,738£9,981£10,281£48,860
Total Expenses£7,614£7,663£7,719£7,777£7,839£38,612
Profit Before Tax£1,746£1,838£2,019£2,205£2,442£10,249
Profit After Tax £1,414£1,488£1,635£1,786£1,978£8,302
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£5,314£5,505£9,221£10,516£11,232£41,788
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%104%