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£6,784£6,842£6,905£6,970£7,039£34,540
Profit Before Tax£1,377£1,441£1,584£1,731£1,923£8,056
Profit After Tax £1,115£1,167£1,283£1,402£1,558£6,525
Change In Property Value£3,500£3,623£5,892£6,781£7,188£26,983
Net Return£4,615£4,789£7,175£8,183£8,746£33,508
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)15%15%23%26%28%108%