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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,428£10,637£10,902£11,175£11,454£54,596
Total Expenses£7,288£7,355£7,424£7,496£7,566£37,129
Profit Before Tax£3,140£3,282£3,478£3,679£3,888£17,467
Profit After Tax £2,543£2,658£2,817£2,980£3,149£14,149
Change In Property Value£3,210£3,306£5,676£7,152£7,581£26,924
Net Return£5,753£5,964£8,493£10,132£10,730£41,073
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)16%16%23%28%30%113%