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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,120£9,257£9,488£9,725£10,017£47,608
Total Expenses£7,760£7,785£7,819£7,854£7,894£39,112
Profit Before Tax£1,360£1,472£1,669£1,872£2,124£8,496
Profit After Tax £1,102£1,192£1,352£1,516£1,720£6,882
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£5,902£6,136£10,688£12,261£13,110£48,096
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)12%13%22%25%27%98%