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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,020£7,160£7,339£7,523£7,711£36,754
Total Expenses£5,559£5,619£5,680£5,742£5,803£28,402
Profit Before Tax£1,461£1,542£1,660£1,781£1,908£8,352
Profit After Tax £1,184£1,249£1,345£1,443£1,545£6,765
Change In Property Value£1,440£1,469£2,996£3,895£4,499£14,299
Net Return£2,624£2,718£4,341£5,338£6,044£21,065
Return From Rental Income (%)3%4%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%