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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,476£7,588£7,778£7,972£8,211£39,026
Total Expenses£6,715£6,772£6,834£6,898£6,964£34,183
Profit Before Tax£761£816£944£1,075£1,247£4,842
Profit After Tax £616£661£764£871£1,010£3,922
Change In Property Value£2,000£2,040£4,162£5,410£5,681£19,292
Net Return£2,616£2,701£4,926£6,281£6,691£23,215
Return From Rental Income (%)2%2%2%3%3%13%
Total Net Return (%)8%9%16%20%22%75%