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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,936£10,085£10,337£10,596£10,913£51,867
Total Expenses£8,548£8,609£8,677£8,747£8,821£43,402
Profit Before Tax£1,388£1,476£1,660£1,849£2,092£8,465
Profit After Tax £1,124£1,196£1,345£1,497£1,695£6,856
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£5,324£5,522£9,514£10,899£11,660£42,919
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%100%