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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,436£11,608£11,898£12,195£12,561£59,697
Total Expenses£7,428£7,489£7,559£7,631£7,709£37,817
Profit Before Tax£4,008£4,118£4,338£4,564£4,852£21,881
Profit After Tax £3,247£3,336£3,514£3,697£3,930£17,724
Change In Property Value£2,750£2,819£4,623£6,611£7,608£24,410
Net Return£5,997£6,155£8,137£10,307£11,538£42,134
Return From Rental Income (%)10%10%10%11%12%52%
Total Net Return (%)18%18%24%30%34%124%