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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,456£9,598£9,838£10,084£10,386£49,362
Total Expenses£7,127£7,175£7,230£7,287£7,348£36,166
Profit Before Tax£2,329£2,423£2,608£2,797£3,038£13,195
Profit After Tax £1,887£1,963£2,112£2,266£2,461£10,688
Change In Property Value£3,570£3,677£6,944£7,991£8,471£30,653
Net Return£5,457£5,640£9,056£10,257£10,932£41,341
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%113%