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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,436£8,563£8,777£8,996£9,266£44,037
Total Expenses£7,336£7,397£7,465£7,533£7,606£37,337
Profit Before Tax£1,100£1,165£1,312£1,463£1,660£6,700
Profit After Tax £891£944£1,063£1,185£1,345£5,427
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£4,191£4,343£7,481£8,572£9,175£33,762
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%99%