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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,732£6,867£7,038£7,214£7,395£35,246
Total Expenses£5,411£5,470£5,530£5,592£5,653£27,656
Profit Before Tax£1,321£1,396£1,508£1,622£1,742£7,590
Profit After Tax £1,070£1,131£1,221£1,314£1,411£6,148
Change In Property Value£2,070£2,132£3,660£4,612£4,888£17,362
Net Return£3,140£3,263£4,882£5,926£6,300£23,510
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)13%14%21%25%27%99%