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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,500£7,612£7,803£7,998£8,238£39,151
Total Expenses£6,716£6,773£6,835£6,898£6,965£34,186
Profit Before Tax£784£840£968£1,100£1,273£4,965
Profit After Tax £635£680£784£891£1,031£4,022
Change In Property Value£2,999£3,088£5,832£6,712£7,115£25,746
Net Return£3,634£3,769£6,616£7,603£8,146£29,768
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)12%12%21%25%26%96%