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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,596£7,710£7,903£8,100£8,343£39,652
Total Expenses£5,822£5,845£5,875£5,906£5,941£29,389
Profit Before Tax£1,774£1,865£2,028£2,194£2,402£10,263
Profit After Tax £1,437£1,511£1,642£1,777£1,946£8,313
Change In Property Value£4,025£4,166£6,775£7,798£8,266£31,030
Net Return£5,462£5,676£8,418£9,575£10,212£39,343
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)15%16%24%27%29%111%