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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,532£8,660£8,876£9,098£9,371£44,538
Total Expenses£6,635£6,681£6,733£6,786£6,844£33,679
Profit Before Tax£1,897£1,979£2,144£2,312£2,528£10,859
Profit After Tax £1,536£1,603£1,736£1,873£2,047£8,796
Change In Property Value£1,100£1,111£3,366£4,623£5,409£15,609
Net Return£2,636£2,714£5,103£6,496£7,456£24,405
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)8%8%15%19%22%72%