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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£7,073£7,099£7,136£7,173£7,217£35,698
Profit Before Tax£3,127£3,254£3,476£3,704£3,987£17,547
Profit After Tax £2,533£2,635£2,815£3,000£3,229£14,213
Change In Property Value£4,898£5,070£8,245£9,490£10,059£37,762
Net Return£7,432£7,705£11,061£12,490£13,288£51,976
Return From Rental Income (%)6%6%7%7%8%33%
Total Net Return (%)17%18%26%29%31%121%