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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£9,709£9,778£9,856£9,937£10,023£49,304
Profit Before Tax£2,891£3,011£3,252£3,500£3,816£16,470
Profit After Tax £2,341£2,439£2,634£2,835£3,091£13,341
Change In Property Value£4,755£4,898£9,248£10,644£11,283£40,828
Net Return£7,096£7,336£11,883£13,479£14,374£54,168
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%112%