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£9,138£9,166£9,205£9,244£9,290£46,043
Profit Before Tax£1,878£2,015£2,256£2,503£2,810£11,462
Profit After Tax £1,521£1,632£1,828£2,027£2,276£9,285
Change In Property Value£4,749£4,867£8,980£11,470£13,201£43,268
Net Return£6,270£6,500£10,808£13,498£15,477£52,552
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)11%11%19%23%27%91%