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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,792£9,939£10,187£10,442£10,755£51,116
Total Expenses£7,740£7,801£7,869£7,938£8,012£39,360
Profit Before Tax£2,052£2,138£2,319£2,504£2,743£11,756
Profit After Tax £1,662£1,732£1,878£2,028£2,222£9,522
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£5,862£6,079£8,948£10,165£10,847£41,902
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)16%16%24%27%29%113%