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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,132£9,269£9,501£9,738£10,030£47,670
Total Expenses£7,676£7,736£7,802£7,870£7,942£39,025
Profit Before Tax£1,456£1,533£1,699£1,869£2,089£8,645
Profit After Tax £1,179£1,242£1,376£1,514£1,692£7,002
Change In Property Value£3,602£3,710£7,005£8,062£8,546£30,924
Net Return£4,781£4,951£8,381£9,576£10,238£37,926
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%102%