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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,884£11,102£11,379£11,664£11,955£56,984
Total Expenses£8,643£8,711£8,781£8,854£8,926£43,914
Profit Before Tax£2,241£2,391£2,598£2,810£3,030£13,070
Profit After Tax £1,815£1,937£2,104£2,276£2,454£10,586
Change In Property Value£2,800£2,856£5,826£7,574£8,748£27,804
Net Return£4,615£4,793£7,930£9,850£11,202£38,391
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)7%7%12%14%16%56%