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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£9,900£10,048£10,300£10,557£10,874£51,679
Total Expenses£6,945£6,972£7,008£7,044£7,087£35,055
Profit Before Tax£2,955£3,077£3,292£3,513£3,787£16,624
Profit After Tax £2,393£2,492£2,667£2,845£3,068£13,465
Change In Property Value£4,813£4,981£8,101£9,324£9,883£37,101
Net Return£7,206£7,473£10,768£12,169£12,951£50,567
Return From Rental Income (%)6%6%6%7%7%32%
Total Net Return (%)17%18%25%29%31%120%