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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,888£10,036£10,287£10,544£10,861£51,617
Total Expenses£8,149£8,209£8,277£8,347£8,421£41,404
Profit Before Tax£1,739£1,827£2,010£2,197£2,439£10,213
Profit After Tax £1,409£1,480£1,628£1,780£1,976£8,273
Change In Property Value£3,902£4,019£7,588£8,734£9,258£33,499
Net Return£5,310£5,498£9,216£10,513£11,233£41,772
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%104%