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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,592£11,766£12,060£12,362£12,732£60,512
Total Expenses£8,206£8,234£8,275£8,316£8,363£41,394
Profit Before Tax£3,386£3,531£3,785£4,046£4,369£19,118
Profit After Tax £2,743£2,860£3,066£3,277£3,539£15,486
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£7,693£7,959£12,694£14,358£15,284£57,988
Return From Rental Income (%)5%6%6%6%7%31%
Total Net Return (%)15%16%25%28%30%115%