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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,020£7,125£7,303£7,486£7,711£36,645
Total Expenses£6,471£6,528£6,588£6,651£6,716£32,953
Profit Before Tax£549£598£715£835£995£3,692
Profit After Tax £445£484£579£677£806£2,990
Change In Property Value£2,375£2,434£4,491£5,737£6,602£21,640
Net Return£2,820£2,918£5,071£6,413£7,408£24,630
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)10%10%17%22%25%83%