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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,948£10,147£10,401£10,661£10,927£52,083
Total Expenses£7,042£7,108£7,176£7,246£7,315£35,886
Profit Before Tax£2,906£3,039£3,225£3,415£3,612£16,198
Profit After Tax £2,354£2,462£2,612£2,766£2,926£13,120
Change In Property Value£3,060£3,152£5,411£6,817£7,226£25,666
Net Return£5,414£5,614£8,023£9,583£10,152£38,786
Return From Rental Income (%)7%7%8%8%8%38%
Total Net Return (%)16%16%23%28%29%112%