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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£5,124£5,201£5,331£5,464£5,628£26,748
Total Expenses£4,583£4,602£4,626£4,650£4,677£23,139
Profit Before Tax£541£599£705£814£951£3,609
Profit After Tax £438£485£571£659£770£2,923
Change In Property Value£3,150£3,260£5,303£6,103£6,469£24,285
Net Return£3,588£3,745£5,873£6,762£7,239£27,207
Return From Rental Income (%)2%2%2%2%3%10%
Total Net Return (%)13%13%21%24%26%97%