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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,740£10,901£11,174£11,453£11,797£56,064
Total Expenses£9,420£9,482£9,552£9,624£9,701£47,780
Profit Before Tax£1,320£1,419£1,621£1,829£2,095£8,284
Profit After Tax £1,069£1,149£1,313£1,481£1,697£6,710
Change In Property Value£4,799£4,942£9,333£10,741£11,386£41,201
Net Return£5,868£6,092£10,646£12,223£13,083£47,912
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)12%12%22%25%27%98%