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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,676£11,851£12,147£12,451£12,825£60,950
Total Expenses£9,000£9,063£9,136£9,210£9,290£45,699
Profit Before Tax£2,676£2,788£3,011£3,241£3,534£15,251
Profit After Tax £2,168£2,258£2,439£2,625£2,863£12,353
Change In Property Value£4,410£4,542£8,577£9,872£10,464£37,866
Net Return£6,578£6,800£11,017£12,497£13,327£50,219
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%111%