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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,148£11,315£11,598£11,888£12,245£58,194
Total Expenses£9,150£9,215£9,288£9,362£9,443£46,458
Profit Before Tax£1,998£2,101£2,310£2,526£2,802£11,737
Profit After Tax £1,618£1,701£1,871£2,046£2,270£9,507
Change In Property Value£3,750£3,844£7,092£9,058£10,425£34,168
Net Return£5,368£5,545£8,963£11,103£12,694£43,674
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)12%12%19%24%28%95%