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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,300£9,439£9,675£9,917£10,215£48,547
Total Expenses£7,850£7,910£7,976£8,044£8,117£39,896
Profit Before Tax£1,450£1,530£1,699£1,873£2,098£8,651
Profit After Tax £1,175£1,239£1,376£1,517£1,700£7,007
Change In Property Value£3,720£3,832£7,235£8,327£8,827£31,941
Net Return£4,895£5,071£8,612£9,844£10,526£38,948
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%