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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,076£8,197£8,402£8,612£8,870£42,158
Total Expenses£5,493£5,517£5,548£5,580£5,617£27,755
Profit Before Tax£2,583£2,680£2,854£3,032£3,254£14,403
Profit After Tax £2,092£2,171£2,312£2,456£2,636£11,666
Change In Property Value£3,693£3,822£6,216£7,154£7,583£28,467
Net Return£5,784£5,993£8,527£9,610£10,219£40,133
Return From Rental Income (%)6%7%7%8%8%36%
Total Net Return (%)18%18%26%29%31%123%