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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,416£7,527£7,715£7,908£8,146£38,713
Total Expenses£6,794£6,817£6,846£6,877£6,911£34,245
Profit Before Tax£622£710£869£1,032£1,235£4,468
Profit After Tax £504£576£704£836£1,000£3,619
Change In Property Value£4,898£5,070£8,245£9,490£10,059£37,762
Net Return£5,402£5,645£8,949£10,326£11,059£41,381
Return From Rental Income (%)1%1%2%2%2%8%
Total Net Return (%)13%13%21%24%26%96%