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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,952£12,131£12,435£12,745£13,128£62,391
Total Expenses£8,440£8,469£8,510£8,553£8,601£42,574
Profit Before Tax£3,512£3,662£3,924£4,193£4,526£19,817
Profit After Tax £2,845£2,966£3,179£3,396£3,666£16,052
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£7,945£8,219£13,098£14,813£15,768£59,842
Return From Rental Income (%)5%6%6%7%7%31%
Total Net Return (%)15%16%25%28%30%115%