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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,392£7,503£7,690£7,883£8,119£38,587
Total Expenses£5,008£5,031£5,060£5,091£5,125£25,315
Profit Before Tax£2,384£2,472£2,630£2,792£2,994£13,272
Profit After Tax £1,931£2,002£2,130£2,262£2,425£10,750
Change In Property Value£3,325£3,441£5,597£6,442£6,828£25,634
Net Return£5,256£5,444£7,727£8,703£9,254£36,384
Return From Rental Income (%)7%7%7%8%8%36%
Total Net Return (%)18%18%26%30%31%123%