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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,228£12,411£12,722£13,040£13,431£63,832
Total Expenses£9,331£9,395£9,469£9,545£9,627£47,366
Profit Before Tax£2,897£3,016£3,253£3,495£3,804£16,466
Profit After Tax £2,347£2,443£2,635£2,831£3,082£13,337
Change In Property Value£4,619£4,757£8,983£10,339£10,959£39,656
Net Return£6,965£7,200£11,618£13,169£14,040£52,993
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)15%15%25%28%30%112%