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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,124£11,291£11,573£11,862£12,218£58,069
Total Expenses£8,865£8,928£8,999£9,072£9,150£45,015
Profit Before Tax£2,259£2,363£2,574£2,791£3,068£13,054
Profit After Tax £1,830£1,914£2,085£2,260£2,485£10,574
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£6,180£6,394£10,546£11,998£12,807£47,924
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%