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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,680£10,840£11,111£11,389£11,731£55,751
Total Expenses£8,740£8,802£8,872£8,943£9,020£44,376
Profit Before Tax£1,940£2,039£2,240£2,446£2,711£11,375
Profit After Tax £1,572£1,651£1,814£1,981£2,196£9,214
Change In Property Value£4,289£4,417£8,341£9,600£10,176£36,822
Net Return£5,860£6,068£10,155£11,581£12,371£46,036
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%26%28%105%