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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,432£12,618£12,934£13,257£13,655£64,897
Total Expenses£9,589£9,654£9,728£9,805£9,887£48,663
Profit Before Tax£2,843£2,965£3,206£3,453£3,768£16,234
Profit After Tax £2,303£2,401£2,597£2,797£3,052£13,149
Change In Property Value£5,598£5,794£9,424£10,846£11,497£43,159
Net Return£7,901£8,196£12,020£13,643£14,549£56,308
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%17%25%28%30%115%