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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,516£9,659£9,900£10,148£10,452£49,675
Total Expenses£7,913£7,973£8,040£8,109£8,182£40,218
Profit Before Tax£1,603£1,686£1,860£2,039£2,270£9,457
Profit After Tax £1,298£1,365£1,506£1,651£1,839£7,660
Change In Property Value£3,752£3,864£7,297£8,398£8,902£32,211
Net Return£5,050£5,229£8,803£10,049£10,740£39,872
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%104%