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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,248£10,402£10,662£10,928£11,256£53,496
Total Expenses£8,664£8,691£8,728£8,766£8,809£43,658
Profit Before Tax£1,584£1,711£1,934£2,163£2,447£9,838
Profit After Tax £1,283£1,386£1,566£1,752£1,982£7,969
Change In Property Value£6,298£6,519£10,602£12,202£12,934£48,556
Net Return£7,581£7,904£12,169£13,954£14,916£56,524
Return From Rental Income (%)2%3%3%3%4%14%
Total Net Return (%)14%14%22%25%27%103%