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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,820£11,997£12,297£12,605£12,983£61,702
Total Expenses£9,530£9,594£9,667£9,741£9,822£48,353
Profit Before Tax£2,290£2,404£2,631£2,863£3,161£13,349
Profit After Tax £1,855£1,947£2,131£2,319£2,560£10,812
Change In Property Value£4,000£4,100£7,565£9,662£11,120£36,446
Net Return£5,855£6,047£9,695£11,981£13,680£47,258
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)12%12%20%24%28%96%