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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,544£11,717£12,010£12,310£12,680£60,261
Total Expenses£9,125£9,189£9,261£9,335£9,415£46,325
Profit Before Tax£2,419£2,528£2,749£2,975£3,265£13,936
Profit After Tax £1,959£2,048£2,227£2,410£2,645£11,288
Change In Property Value£4,515£4,650£8,782£10,107£10,713£38,767
Net Return£6,474£6,698£11,008£12,517£13,358£50,056
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%15%24%27%29%108%