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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,428£10,584£10,849£11,120£11,454£54,436
Total Expenses£8,796£8,857£8,927£8,998£9,074£44,651
Profit Before Tax£1,632£1,727£1,922£2,123£2,380£9,784
Profit After Tax £1,322£1,399£1,557£1,719£1,928£7,925
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£5,672£5,879£10,018£11,457£12,250£45,276
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%13%23%26%28%102%