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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,884£11,047£11,323£11,607£11,955£56,816
Total Expenses£8,643£8,705£8,776£8,848£8,925£43,897
Profit Before Tax£2,241£2,342£2,548£2,759£3,029£12,919
Profit After Tax £1,815£1,897£2,064£2,234£2,454£10,464
Change In Property Value£4,900£5,072£8,248£9,493£10,063£37,776
Net Return£6,715£6,969£10,312£11,728£12,516£48,240
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)16%16%24%27%29%112%