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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£7,404£7,515£7,703£7,896£8,132£38,650
Total Expenses£6,398£6,421£6,450£6,481£6,515£32,265
Profit Before Tax£1,006£1,094£1,253£1,415£1,618£6,385
Profit After Tax £815£886£1,015£1,146£1,310£5,172
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£5,365£5,596£8,674£9,961£10,654£40,250
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)13%14%22%25%27%101%