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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£8,088£8,250£8,456£8,667£8,884£42,345
Total Expenses£5,971£5,998£6,030£6,062£6,094£30,154
Profit Before Tax£2,117£2,251£2,426£2,606£2,790£12,191
Profit After Tax £1,715£1,824£1,965£2,111£2,260£9,875
Change In Property Value£2,350£2,397£4,890£6,357£7,342£23,336
Net Return£4,065£4,221£6,855£8,467£9,602£33,210
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)7%7%12%15%17%58%