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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,236£10,441£10,702£10,969£11,244£53,591
Total Expenses£7,189£7,256£7,325£7,396£7,466£36,632
Profit Before Tax£3,047£3,185£3,377£3,574£3,778£16,959
Profit After Tax £2,468£2,580£2,735£2,895£3,060£13,737
Change In Property Value£3,150£3,245£5,570£7,018£7,439£26,421
Net Return£5,618£5,824£8,305£9,913£10,499£40,158
Return From Rental Income (%)7%7%8%8%9%39%
Total Net Return (%)16%16%23%28%29%113%