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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,916£9,050£9,276£9,508£9,793£46,543
Total Expenses£7,729£7,790£7,857£7,926£7,998£39,299
Profit Before Tax£1,187£1,260£1,419£1,582£1,795£7,243
Profit After Tax £962£1,021£1,149£1,282£1,454£5,867
Change In Property Value£3,000£3,075£5,673£7,246£8,340£27,334
Net Return£3,962£4,096£6,823£8,528£9,793£33,201
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%18%23%26%90%