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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,192£9,330£9,563£9,802£10,096£47,983
Total Expenses£6,180£6,205£6,240£6,274£6,314£31,214
Profit Before Tax£3,012£3,124£3,324£3,528£3,782£16,769
Profit After Tax £2,440£2,531£2,692£2,857£3,063£13,583
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£6,640£6,878£9,762£10,995£11,688£45,963
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)18%19%26%30%32%124%