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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,696£9,890£10,137£10,391£10,650£50,764
Total Expenses£7,929£7,994£8,062£8,131£8,200£40,317
Profit Before Tax£1,767£1,896£2,075£2,259£2,450£10,447
Profit After Tax £1,431£1,535£1,681£1,830£1,985£8,462
Change In Property Value£2,500£2,550£5,202£6,763£7,811£24,825
Net Return£3,931£4,085£6,883£8,593£9,796£33,288
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)6%7%11%14%16%55%