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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,580£11,754£12,048£12,349£12,719£60,449
Total Expenses£9,308£9,371£9,443£9,517£9,597£47,236
Profit Before Tax£2,272£2,383£2,604£2,831£3,122£13,213
Profit After Tax £1,841£1,930£2,109£2,293£2,529£10,702
Change In Property Value£3,100£3,162£6,450£8,386£8,805£29,903
Net Return£4,941£5,092£8,560£10,679£11,334£40,605
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)10%11%18%22%24%85%