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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,528£9,719£9,962£10,211£10,466£49,884
Total Expenses£6,948£6,978£7,013£7,049£7,085£35,074
Profit Before Tax£2,580£2,740£2,948£3,161£3,380£14,810
Profit After Tax £2,090£2,220£2,388£2,561£2,738£11,996
Change In Property Value£2,770£2,825£5,764£7,493£8,654£27,507
Net Return£4,860£5,045£8,152£10,054£11,392£39,503
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%7%12%15%17%59%