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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,480£12,667£12,984£13,308£13,708£65,147
Total Expenses£7,866£7,918£7,981£8,046£8,117£39,927
Profit Before Tax£4,614£4,749£5,003£5,263£5,591£25,220
Profit After Tax £3,738£3,847£4,052£4,263£4,529£20,428
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£8,288£8,556£11,712£13,078£13,873£55,506
Return From Rental Income (%)9%10%10%11%11%51%
Total Net Return (%)21%21%29%33%35%139%