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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,520£11,693£11,985£12,285£12,653£60,136
Total Expenses£8,000£8,029£8,069£8,110£8,157£40,364
Profit Before Tax£3,520£3,664£3,916£4,175£4,496£19,772
Profit After Tax £2,851£2,968£3,172£3,382£3,642£16,015
Change In Property Value£5,600£5,796£9,427£10,849£11,500£43,172
Net Return£8,451£8,764£12,599£14,231£15,142£59,187
Return From Rental Income (%)6%6%6%7%7%33%
Total Net Return (%)17%18%26%29%31%121%