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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,324£6,419£6,579£6,744£6,946£33,012
Total Expenses£4,703£4,724£4,751£4,778£4,809£23,766
Profit Before Tax£1,621£1,695£1,828£1,965£2,137£9,246
Profit After Tax £1,313£1,373£1,481£1,592£1,731£7,490
Change In Property Value£2,700£2,781£5,251£6,044£6,407£23,183
Net Return£4,013£4,154£6,732£7,636£8,137£30,673
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%27%29%110%