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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,540£9,683£9,925£10,173£10,479£49,800
Total Expenses£6,924£6,962£7,008£7,055£7,107£35,056
Profit Before Tax£2,616£2,721£2,917£3,118£3,372£14,744
Profit After Tax £2,119£2,204£2,363£2,526£2,731£11,943
Change In Property Value£1,250£1,263£3,825£5,254£6,147£17,738
Net Return£3,369£3,467£6,188£7,779£8,878£29,681
Return From Rental Income (%)6%6%6%7%7%31%
Total Net Return (%)9%9%16%20%23%77%