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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,728£10,943£11,216£11,497£11,784£56,167
Total Expenses£7,437£7,505£7,575£7,647£7,718£37,881
Profit Before Tax£3,291£3,438£3,641£3,850£4,066£18,286
Profit After Tax £2,666£2,785£2,949£3,118£3,293£14,812
Change In Property Value£3,300£3,399£5,835£7,352£7,793£27,679
Net Return£5,966£6,184£8,784£10,470£11,086£42,491
Return From Rental Income (%)7%7%8%8%9%40%
Total Net Return (%)16%17%24%28%30%114%