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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,872£4,969£5,094£5,221£5,352£25,508
Total Expenses£4,471£4,526£4,582£4,638£4,694£22,912
Profit Before Tax£401£443£512£583£657£2,596
Profit After Tax £325£359£415£472£532£2,103
Change In Property Value£1,500£1,545£2,652£3,342£3,542£12,580
Net Return£1,825£1,904£3,067£3,813£4,074£14,683
Return From Rental Income (%)2%2%2%3%3%12%
Total Net Return (%)10%11%18%22%23%84%