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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,608£7,722£7,915£8,113£8,356£39,715
Total Expenses£6,728£6,786£6,848£6,912£6,979£34,252
Profit Before Tax£880£936£1,067£1,201£1,378£5,463
Profit After Tax £713£758£864£973£1,116£4,425
Change In Property Value£3,000£3,090£5,835£6,715£7,118£25,759
Net Return£3,713£3,848£6,699£7,689£8,234£30,184
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)12%12%22%25%27%97%