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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,668£10,828£11,099£11,376£11,717£55,688
Total Expenses£8,423£8,485£8,555£8,627£8,703£42,793
Profit Before Tax£2,245£2,343£2,544£2,750£3,014£12,896
Profit After Tax £1,819£1,898£2,060£2,227£2,441£10,445
Change In Property Value£4,050£4,172£7,877£9,066£9,610£34,774
Net Return£5,869£6,069£9,938£11,293£12,051£45,220
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%