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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,664£11,839£12,135£12,438£12,811£60,888
Total Expenses£9,118£9,181£9,254£9,328£9,408£46,288
Profit Before Tax£2,546£2,658£2,881£3,110£3,404£14,599
Profit After Tax £2,063£2,153£2,334£2,519£2,757£11,825
Change In Property Value£5,250£5,434£8,838£10,171£10,782£40,474
Net Return£7,313£7,587£11,171£12,691£13,538£52,300
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)16%16%24%28%29%114%