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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,836£10,999£11,274£11,555£11,902£56,565
Total Expenses£9,432£9,494£9,564£9,636£9,714£47,840
Profit Before Tax£1,404£1,505£1,709£1,919£2,188£8,726
Profit After Tax £1,138£1,219£1,384£1,554£1,773£7,068
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£5,938£6,163£10,720£12,299£13,162£48,282
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)12%13%22%25%27%99%