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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£6,180£6,273£6,430£6,590£6,788£32,260
Total Expenses£5,395£5,451£5,509£5,569£5,632£27,556
Profit Before Tax£785£822£920£1,021£1,156£4,705
Profit After Tax £636£666£745£827£937£3,811
Change In Property Value£700£707£2,142£2,942£3,442£9,933
Net Return£1,336£1,373£2,888£3,769£4,379£13,744
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)6%6%13%17%20%62%