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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,956£8,075£8,277£8,484£8,739£41,531
Total Expenses£6,763£6,821£6,884£6,949£7,017£34,434
Profit Before Tax£1,193£1,254£1,393£1,535£1,722£7,097
Profit After Tax £966£1,016£1,128£1,244£1,395£5,749
Change In Property Value£3,000£3,090£5,835£6,715£7,118£25,759
Net Return£3,966£4,106£6,963£7,959£8,513£31,508
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)13%13%22%26%27%102%