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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,896£11,059£11,336£11,619£11,968£56,879
Total Expenses£7,739£7,767£7,805£7,845£7,890£39,047
Profit Before Tax£3,157£3,292£3,530£3,775£4,078£17,832
Profit After Tax £2,557£2,667£2,860£3,057£3,303£14,444
Change In Property Value£4,650£4,790£9,044£10,409£11,034£39,926
Net Return£7,207£7,456£11,904£13,466£14,336£54,370
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%