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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,500£10,658£10,924£11,197£11,533£54,811
Total Expenses£9,001£9,063£9,133£9,204£9,280£45,681
Profit Before Tax£1,499£1,595£1,791£1,993£2,253£9,131
Profit After Tax £1,214£1,292£1,451£1,615£1,825£7,396
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£5,714£5,927£10,203£11,688£12,503£46,034
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)12%13%22%25%27%100%