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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,504£9,647£9,888£10,135£10,439£49,612
Total Expenses£7,910£7,970£8,037£8,106£8,179£40,201
Profit Before Tax£1,594£1,677£1,851£2,029£2,260£9,411
Profit After Tax £1,291£1,358£1,499£1,644£1,831£7,623
Change In Property Value£3,750£3,863£7,294£8,394£8,898£32,199
Net Return£5,041£5,220£8,793£10,038£10,729£39,821
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%103%