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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,336£9,476£9,713£9,956£10,254£48,735
Total Expenses£7,891£7,951£8,018£8,086£8,158£40,104
Profit Before Tax£1,445£1,525£1,695£1,870£2,096£8,631
Profit After Tax £1,170£1,235£1,373£1,515£1,698£6,991
Change In Property Value£3,749£3,861£7,291£8,391£8,894£32,186
Net Return£4,919£5,096£8,664£9,906£10,592£39,177
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%