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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,620£10,832£11,103£11,381£11,665£55,602
Total Expenses£7,506£7,573£7,643£7,715£7,786£38,221
Profit Before Tax£3,114£3,260£3,460£3,666£3,880£17,380
Profit After Tax £2,523£2,640£2,803£2,970£3,143£14,078
Change In Property Value£3,360£3,461£5,941£7,486£7,935£28,182
Net Return£5,883£6,101£8,744£10,455£11,077£42,260
Return From Rental Income (%)7%8%8%9%9%41%
Total Net Return (%)17%18%25%30%32%122%