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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,636£9,829£10,074£10,326£10,584£50,450
Total Expenses£7,016£7,047£7,082£7,118£7,155£35,418
Profit Before Tax£2,620£2,782£2,992£3,208£3,430£15,032
Profit After Tax £2,122£2,253£2,424£2,598£2,778£12,176
Change In Property Value£2,799£2,855£5,824£7,571£8,745£27,795
Net Return£4,921£5,108£8,248£10,170£11,523£39,970
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%7%12%15%17%59%