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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,684£9,829£10,075£10,327£10,637£50,552
Total Expenses£8,213£8,239£8,274£8,311£8,352£41,390
Profit Before Tax£1,471£1,590£1,801£2,016£2,284£9,162
Profit After Tax £1,191£1,288£1,458£1,633£1,850£7,421
Change In Property Value£4,250£4,356£8,037£10,265£11,815£38,723
Net Return£5,441£5,644£9,496£11,899£13,665£46,145
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)10%11%18%23%26%89%