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£8,905£8,968£9,040£9,114£9,194£45,221
Profit Before Tax£2,615£2,725£2,945£3,171£3,460£14,915
Profit After Tax £2,118£2,207£2,385£2,568£2,802£12,081
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£6,468£6,687£10,846£12,306£13,124£49,431
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%29%111%