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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,200£7,308£7,491£7,678£7,908£37,585
Total Expenses£6,400£6,457£6,518£6,580£6,646£32,601
Profit Before Tax£800£851£973£1,097£1,262£4,984
Profit After Tax £648£690£788£889£1,022£4,037
Change In Property Value£928£937£2,838£3,898£4,561£13,162
Net Return£1,576£1,626£3,626£4,787£5,583£17,199
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)5%6%13%17%19%60%