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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,312£9,498£9,736£9,979£10,229£48,754
Total Expenses£7,692£7,757£7,824£7,892£7,959£39,124
Profit Before Tax£1,620£1,741£1,912£2,087£2,269£9,630
Profit After Tax £1,312£1,411£1,549£1,691£1,838£7,800
Change In Property Value£2,400£2,448£4,994£6,492£7,498£23,832
Net Return£3,712£3,859£6,543£8,183£9,336£31,633
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)6%7%11%14%16%54%