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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,584£10,743£11,011£11,287£11,625£55,250
Total Expenses£8,611£8,673£8,743£8,814£8,891£43,731
Profit Before Tax£1,973£2,070£2,269£2,473£2,735£11,519
Profit After Tax £1,598£1,677£1,838£2,003£2,215£9,330
Change In Property Value£4,199£4,324£8,166£9,398£9,962£36,050
Net Return£5,797£6,001£10,004£11,401£12,177£45,380
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%27%28%106%