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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,568£8,697£8,914£9,137£9,411£44,726
Total Expenses£7,023£7,082£7,146£7,212£7,282£35,745
Profit Before Tax£1,545£1,615£1,768£1,924£2,128£8,981
Profit After Tax £1,252£1,308£1,432£1,559£1,724£7,274
Change In Property Value£3,675£3,804£6,186£7,120£7,547£28,332
Net Return£4,927£5,112£7,618£8,679£9,271£35,606
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)15%16%23%27%29%110%