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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,160£8,282£8,489£8,702£8,963£42,596
Total Expenses£6,782£6,840£6,903£6,969£7,037£34,530
Profit Before Tax£1,378£1,443£1,586£1,733£1,925£8,066
Profit After Tax £1,117£1,169£1,285£1,404£1,560£6,533
Change In Property Value£3,498£3,621£5,889£6,777£7,184£26,969
Net Return£4,615£4,789£7,173£8,181£8,744£33,503
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)15%15%23%26%28%108%