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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£4,092£4,153£4,257£4,364£4,495£21,361
Total Expenses£3,488£3,506£3,527£3,548£3,572£17,641
Profit Before Tax£604£648£730£815£922£3,720
Profit After Tax £489£525£592£660£747£3,013
Change In Property Value£2,275£2,355£3,830£4,408£4,672£17,539
Net Return£2,764£2,879£4,421£5,068£5,419£20,552
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)13%14%22%25%26%100%