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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,464£10,621£10,886£11,159£11,493£54,624
Total Expenses£8,599£8,661£8,730£8,801£8,877£43,668
Profit Before Tax£1,865£1,960£2,156£2,357£2,616£10,955
Profit After Tax £1,511£1,588£1,747£1,910£2,119£8,874
Change In Property Value£4,199£4,324£8,166£9,398£9,962£36,050
Net Return£5,709£5,912£9,913£11,308£12,081£44,923
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%