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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,536£10,694£10,961£11,235£11,572£54,999
Total Expenses£8,298£8,326£8,363£8,402£8,446£41,835
Profit Before Tax£2,238£2,368£2,598£2,834£3,127£13,165
Profit After Tax £1,812£1,918£2,105£2,295£2,533£10,664
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£6,912£7,171£12,024£13,712£14,634£54,454
Return From Rental Income (%)3%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%