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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,256£11,425£11,710£12,003£12,363£58,758
Total Expenses£8,878£8,941£9,013£9,086£9,165£45,083
Profit Before Tax£2,378£2,483£2,698£2,917£3,199£13,674
Profit After Tax £1,926£2,012£2,185£2,363£2,591£11,076
Change In Property Value£1,450£1,465£4,437£6,094£7,130£20,576
Net Return£3,376£3,476£6,622£8,457£9,721£31,652
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)8%8%15%19%22%71%