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£7,674£7,734£7,800£7,868£7,940£39,015
Profit Before Tax£1,458£1,535£1,701£1,871£2,091£8,655
Profit After Tax £1,181£1,243£1,378£1,515£1,694£7,011
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£4,781£4,951£8,379£9,574£10,236£37,921
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%102%