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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,264£9,403£9,638£9,879£10,175£48,359
Total Expenses£7,846£7,906£7,972£8,040£8,113£39,878
Profit Before Tax£1,418£1,497£1,666£1,839£2,063£8,482
Profit After Tax £1,148£1,213£1,349£1,489£1,671£6,870
Change In Property Value£3,720£3,832£7,235£8,327£8,827£31,941
Net Return£4,868£5,044£8,584£9,816£10,498£38,811
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%22%26%27%102%