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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,636£9,781£10,025£10,276£10,584£50,301
Total Expenses£8,080£8,140£8,208£8,276£8,350£41,054
Profit Before Tax£1,556£1,640£1,817£1,999£2,234£9,247
Profit After Tax £1,261£1,329£1,472£1,619£1,810£7,490
Change In Property Value£3,869£3,985£7,524£8,660£9,179£33,216
Net Return£5,129£5,313£8,996£10,279£10,989£40,706
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%103%