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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,176£7,284£7,466£7,652£7,882£37,460
Total Expenses£5,873£5,915£5,962£6,011£6,062£29,824
Profit Before Tax£1,303£1,368£1,503£1,642£1,820£7,636
Profit After Tax £1,055£1,108£1,218£1,330£1,474£6,185
Change In Property Value£1,920£1,958£3,995£5,194£5,453£18,521
Net Return£2,975£3,067£5,213£6,524£6,927£24,706
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)10%10%17%22%23%83%