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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,200£10,353£10,612£10,877£11,203£53,245
Total Expenses£7,977£8,039£8,108£8,178£8,253£40,555
Profit Before Tax£2,223£2,314£2,504£2,699£2,950£12,691
Profit After Tax £1,800£1,875£2,028£2,186£2,390£10,279
Change In Property Value£4,373£4,526£7,362£8,473£8,981£33,715
Net Return£6,174£6,401£9,390£10,659£11,371£43,994
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%17%24%28%30%114%