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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,880£9,013£9,239£9,469£9,754£46,355
Total Expenses£5,990£6,015£6,048£6,082£6,122£30,258
Profit Before Tax£2,890£2,998£3,190£3,387£3,632£16,097
Profit After Tax £2,341£2,428£2,584£2,743£2,942£13,039
Change In Property Value£4,060£4,202£6,834£7,866£8,338£31,300
Net Return£6,401£6,631£9,418£10,609£11,280£44,339
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%19%26%30%32%124%