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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,276£9,415£9,651£9,892£10,189£48,422
Total Expenses£7,768£7,828£7,894£7,962£8,035£39,487
Profit Before Tax£1,508£1,587£1,756£1,929£2,154£8,935
Profit After Tax £1,222£1,286£1,422£1,563£1,745£7,237
Change In Property Value£3,660£3,770£7,119£8,193£8,684£31,426
Net Return£4,882£5,055£8,541£9,756£10,429£38,663
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%13%23%26%28%103%