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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,396£9,537£9,775£10,020£10,320£49,048
Total Expenses£7,986£8,012£8,046£8,082£8,122£40,248
Profit Before Tax£1,410£1,525£1,729£1,938£2,198£8,801
Profit After Tax £1,142£1,236£1,401£1,570£1,780£7,129
Change In Property Value£5,775£5,977£9,721£11,188£11,860£44,522
Net Return£6,917£7,213£11,122£12,758£13,640£51,650
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)14%14%22%25%27%102%