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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,016£11,181£11,461£11,747£12,100£57,505
Total Expenses£9,140£9,168£9,207£9,246£9,292£46,053
Profit Before Tax£1,876£2,013£2,254£2,501£2,808£11,452
Profit After Tax £1,520£1,631£1,826£2,026£2,274£9,276
Change In Property Value£4,750£4,869£8,983£11,473£13,204£43,279
Net Return£6,270£6,500£10,809£13,499£15,479£52,556
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%19%23%27%91%