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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,920£8,039£8,240£8,446£8,699£41,343
Total Expenses£6,135£6,170£6,211£6,253£6,299£31,068
Profit Before Tax£1,785£1,869£2,029£2,193£2,400£10,276
Profit After Tax £1,446£1,514£1,643£1,776£1,944£8,323
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£4,746£4,913£8,062£9,163£9,774£36,658
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%