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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,924£7,062£7,239£7,420£7,606£36,251
Total Expenses£5,470£5,529£5,590£5,652£5,713£27,955
Profit Before Tax£1,454£1,533£1,649£1,768£1,892£8,296
Profit After Tax £1,178£1,242£1,336£1,432£1,533£6,720
Change In Property Value£2,100£2,163£3,713£4,679£4,959£17,614
Net Return£3,278£3,405£5,049£6,111£6,492£24,334
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)15%15%23%28%30%111%