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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,140£10,292£10,549£10,813£11,138£52,932
Total Expenses£8,457£8,484£8,520£8,558£8,601£42,620
Profit Before Tax£1,683£1,808£2,029£2,255£2,537£10,313
Profit After Tax £1,363£1,465£1,644£1,827£2,055£8,353
Change In Property Value£4,375£4,484£8,274£10,567£12,162£39,862
Net Return£5,738£5,949£9,917£12,394£14,217£48,216
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%19%23%27%90%