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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,600£9,744£9,988£10,237£10,544£50,113
Total Expenses£7,721£7,781£7,849£7,918£7,991£39,260
Profit Before Tax£1,879£1,963£2,139£2,320£2,553£10,854
Profit After Tax £1,522£1,590£1,732£1,879£2,068£8,791
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£5,722£5,937£8,803£10,016£10,694£41,171
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)15%16%24%27%29%111%