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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,064£11,230£11,511£11,798£12,152£57,756
Total Expenses£8,661£8,723£8,795£8,867£8,945£43,991
Profit Before Tax£2,403£2,506£2,716£2,931£3,207£13,764
Profit After Tax £1,947£2,030£2,200£2,374£2,598£11,149
Change In Property Value£4,200£4,326£8,169£9,402£9,966£36,062
Net Return£6,147£6,356£10,369£11,776£12,564£47,211
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%110%