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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,312£12,497£12,809£13,129£13,523£64,270
Total Expenses£9,381£9,445£9,519£9,595£9,677£47,618
Profit Before Tax£2,931£3,051£3,290£3,534£3,846£16,652
Profit After Tax £2,374£2,472£2,665£2,862£3,115£13,488
Change In Property Value£4,650£4,790£9,044£10,409£11,034£39,926
Net Return£7,024£7,261£11,709£13,272£14,149£53,414
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)15%15%25%28%30%112%