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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,240£6,365£6,524£6,687£6,854£32,670
Total Expenses£5,163£5,222£5,281£5,341£5,400£26,406
Profit Before Tax£1,077£1,143£1,243£1,346£1,454£6,264
Profit After Tax £872£926£1,007£1,090£1,178£5,074
Change In Property Value£1,920£1,978£3,395£4,278£4,534£16,104
Net Return£2,792£2,904£4,402£5,368£5,712£21,178
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)13%13%20%24%26%96%