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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,756£9,951£10,200£10,455£10,716£51,078
Total Expenses£6,943£7,009£7,076£7,146£7,215£35,389
Profit Before Tax£2,813£2,943£3,123£3,309£3,502£15,690
Profit After Tax £2,278£2,383£2,530£2,680£2,836£12,709
Change In Property Value£3,000£3,090£5,305£6,684£7,085£25,163
Net Return£5,278£5,473£7,834£9,364£9,921£37,871
Return From Rental Income (%)7%7%7%8%8%37%
Total Net Return (%)16%16%23%28%29%111%