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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,604£11,778£12,073£12,374£12,746£60,574
Total Expenses£9,595£9,624£9,664£9,706£9,753£48,343
Profit Before Tax£2,009£2,154£2,408£2,669£2,992£12,231
Profit After Tax £1,627£1,745£1,950£2,162£2,424£9,907
Change In Property Value£5,000£5,125£9,456£12,077£13,899£45,557
Net Return£6,627£6,870£11,406£14,239£16,323£55,464
Return From Rental Income (%)3%3%3%4%4%16%
Total Net Return (%)11%11%19%23%27%91%