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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,280£11,449£11,735£12,029£12,390£58,883
Total Expenses£8,762£8,825£8,896£8,970£9,048£44,501
Profit Before Tax£2,518£2,624£2,839£3,059£3,341£14,382
Profit After Tax £2,040£2,126£2,300£2,478£2,707£11,650
Change In Property Value£4,260£4,388£8,286£9,536£10,108£36,578
Net Return£6,300£6,514£10,585£12,014£12,815£48,227
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%28%29%111%