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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,536£7,649£7,840£8,036£8,277£39,339
Total Expenses£6,411£6,434£6,464£6,495£6,529£32,333
Profit Before Tax£1,125£1,215£1,376£1,542£1,748£7,005
Profit After Tax £911£984£1,115£1,249£1,416£5,674
Change In Property Value£3,250£3,331£5,463£7,812£8,991£28,848
Net Return£4,161£4,315£6,578£9,061£10,407£34,523
Return From Rental Income (%)2%2%3%3%4%14%
Total Net Return (%)10%11%16%23%26%86%