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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,308£7,418£7,603£7,793£8,027£38,149
Total Expenses£5,992£6,014£6,044£6,074£6,108£30,231
Profit Before Tax£1,316£1,403£1,560£1,720£1,919£7,918
Profit After Tax £1,066£1,137£1,263£1,393£1,555£6,414
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£4,666£4,845£8,265£9,451£10,097£37,324
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%26%27%101%