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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,376£11,547£11,835£12,131£12,495£59,384
Total Expenses£8,851£8,914£8,986£9,059£9,138£44,948
Profit Before Tax£2,525£2,633£2,850£3,072£3,357£14,437
Profit After Tax £2,045£2,133£2,308£2,488£2,719£11,694
Change In Property Value£4,320£4,450£8,402£9,670£10,251£37,093
Net Return£6,365£6,582£10,711£12,159£12,970£48,786
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%110%