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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,572£7,686£7,878£8,075£8,317£39,527
Total Expenses£6,725£6,782£6,844£6,908£6,975£34,233
Profit Before Tax£847£904£1,033£1,167£1,342£5,293
Profit After Tax £686£732£837£945£1,087£4,288
Change In Property Value£3,000£3,090£5,835£6,715£7,118£25,759
Net Return£3,686£3,822£6,672£7,661£8,206£30,047
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)12%12%22%25%26%97%