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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,420£12,606£12,921£13,244£13,642£64,834
Total Expenses£9,127£9,181£9,246£9,312£9,384£46,249
Profit Before Tax£3,293£3,425£3,676£3,933£4,258£18,585
Profit After Tax £2,667£2,775£2,978£3,186£3,449£15,054
Change In Property Value£1,600£1,616£4,896£6,724£7,868£22,705
Net Return£4,267£4,391£7,874£9,910£11,316£37,758
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)9%9%16%20%23%77%