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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,436£8,563£8,777£8,996£9,266£44,037
Total Expenses£6,105£6,129£6,161£6,194£6,231£30,820
Profit Before Tax£2,331£2,434£2,616£2,802£3,034£13,218
Profit After Tax £1,888£1,971£2,119£2,270£2,458£10,706
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£5,488£5,679£9,121£10,328£11,000£41,617
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%112%