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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,048£12,229£12,534£12,848£13,233£62,892
Total Expenses£9,255£9,319£9,393£9,468£9,549£46,985
Profit Before Tax£2,793£2,909£3,142£3,380£3,684£15,908
Profit After Tax £2,262£2,357£2,545£2,738£2,984£12,885
Change In Property Value£4,575£4,712£8,898£10,241£10,856£39,282
Net Return£6,837£7,069£11,443£12,979£13,840£52,167
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%24%28%30%112%