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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,260£10,414£10,674£10,941£11,269£53,559
Total Expenses£8,666£8,692£8,729£8,767£8,810£43,664
Profit Before Tax£1,594£1,721£1,945£2,174£2,459£9,894
Profit After Tax £1,292£1,394£1,576£1,761£1,992£8,014
Change In Property Value£6,298£6,519£10,602£12,202£12,934£48,556
Net Return£7,590£7,913£12,178£13,963£14,926£56,570
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%14%22%25%27%103%