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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,972£10,122£10,375£10,634£10,953£52,055
Total Expenses£8,155£8,216£8,284£8,354£8,429£41,438
Profit Before Tax£1,817£1,906£2,090£2,280£2,524£10,618
Profit After Tax £1,472£1,544£1,693£1,847£2,045£8,600
Change In Property Value£3,900£4,017£7,585£8,730£9,254£33,487
Net Return£5,372£5,561£9,279£10,577£11,299£42,087
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)13%14%23%26%28%105%