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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,976£9,111£9,338£9,572£9,859£46,856
Total Expenses£7,262£7,321£7,387£7,454£7,526£36,950
Profit Before Tax£1,714£1,789£1,951£2,118£2,333£9,906
Profit After Tax £1,388£1,449£1,581£1,715£1,890£8,024
Change In Property Value£3,850£3,985£6,481£7,459£7,906£29,681
Net Return£5,238£5,434£8,062£9,174£9,797£37,705
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)15%16%24%27%29%111%