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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,628£5,712£5,855£6,002£6,182£29,379
Total Expenses£4,237£4,257£4,282£4,307£4,336£21,419
Profit Before Tax£1,391£1,456£1,573£1,694£1,846£7,960
Profit After Tax £1,127£1,179£1,275£1,372£1,495£6,448
Change In Property Value£2,400£2,472£4,668£5,372£5,695£20,607
Net Return£3,527£3,651£5,942£6,745£7,190£27,055
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%108%