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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,656£7,771£7,965£8,164£8,409£39,965
Total Expenses£5,729£5,752£5,782£5,813£5,848£28,925
Profit Before Tax£1,927£2,019£2,183£2,351£2,561£11,041
Profit After Tax £1,561£1,635£1,768£1,904£2,074£8,943
Change In Property Value£3,938£4,075£6,628£7,628£8,086£30,356
Net Return£5,498£5,711£8,396£9,533£10,161£39,299
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)16%16%24%27%29%113%