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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,264£12,448£12,759£13,078£13,470£64,020
Total Expenses£9,773£9,837£9,911£9,987£10,069£49,577
Profit Before Tax£2,491£2,611£2,848£3,091£3,402£14,443
Profit After Tax £2,018£2,115£2,307£2,504£2,755£11,699
Change In Property Value£4,125£4,228£7,801£9,963£11,467£37,585
Net Return£6,143£6,343£10,108£12,467£14,222£49,283
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)12%13%20%25%28%98%