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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,392£10,548£10,812£11,082£11,414£54,248
Total Expenses£8,772£8,834£8,903£8,974£9,050£44,533
Profit Before Tax£1,620£1,714£1,908£2,108£2,364£9,714
Profit After Tax £1,312£1,388£1,546£1,707£1,915£7,869
Change In Property Value£4,335£4,465£8,432£9,704£10,286£37,222
Net Return£5,647£5,853£9,977£11,411£12,201£45,090
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%13%22%26%28%102%