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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,564£9,707£9,950£10,199£10,505£49,925
Total Expenses£8,033£8,093£8,160£8,229£8,302£40,818
Profit Before Tax£1,531£1,614£1,790£1,970£2,202£9,107
Profit After Tax £1,240£1,308£1,450£1,596£1,784£7,377
Change In Property Value£3,839£3,954£7,466£8,592£9,108£32,958
Net Return£5,079£5,261£8,916£10,188£10,892£40,336
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%102%