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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,388£8,556£8,770£8,989£9,214£43,916
Total Expenses£6,251£6,314£6,378£6,444£6,509£31,895
Profit Before Tax£2,137£2,242£2,392£2,545£2,705£12,021
Profit After Tax £1,731£1,816£1,937£2,062£2,191£9,737
Change In Property Value£2,580£2,657£4,562£5,748£6,093£21,640
Net Return£4,311£4,474£6,499£7,810£8,284£31,377
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)15%15%22%27%28%107%