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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,112£11,279£11,561£11,850£12,205£58,006
Total Expenses£8,664£8,726£8,798£8,870£8,949£44,006
Profit Before Tax£2,448£2,552£2,763£2,979£3,257£14,000
Profit After Tax £1,983£2,067£2,238£2,413£2,638£11,340
Change In Property Value£4,199£4,324£8,166£9,398£9,962£36,050
Net Return£6,182£6,392£10,404£11,812£12,600£47,389
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%110%