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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,116£7,258£7,440£7,626£7,816£37,256
Total Expenses£5,608£5,668£5,729£5,792£5,853£28,650
Profit Before Tax£1,508£1,590£1,711£1,834£1,963£8,606
Profit After Tax £1,222£1,288£1,386£1,486£1,590£6,971
Change In Property Value£2,190£2,256£3,872£4,879£5,172£18,369
Net Return£3,412£3,544£5,258£6,365£6,762£25,340
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)14%14%21%25%27%101%