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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,092£10,243£10,499£10,762£11,085£52,682
Total Expenses£7,467£7,512£7,566£7,620£7,680£37,845
Profit Before Tax£2,625£2,731£2,934£3,142£3,405£14,837
Profit After Tax £2,126£2,212£2,376£2,545£2,758£12,018
Change In Property Value£1,300£1,313£3,978£5,464£6,392£18,448
Net Return£3,426£3,525£6,355£8,008£9,150£30,465
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)9%9%16%20%23%76%