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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,292£8,458£8,669£8,886£9,108£43,413
Total Expenses£6,202£6,264£6,328£6,394£6,459£31,646
Profit Before Tax£2,090£2,194£2,341£2,492£2,649£11,767
Profit After Tax £1,693£1,777£1,896£2,019£2,146£9,531
Change In Property Value£2,550£2,627£4,509£5,681£6,022£21,388
Net Return£4,243£4,403£6,405£7,700£8,168£30,920
Return From Rental Income (%)6%6%7%7%7%33%
Total Net Return (%)15%15%22%27%28%106%