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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,868£12,105£12,408£12,718£13,036£62,136
Total Expenses£9,336£9,406£9,479£9,554£9,629£47,405
Profit Before Tax£2,532£2,699£2,929£3,164£3,407£14,731
Profit After Tax £2,051£2,186£2,372£2,563£2,760£11,932
Change In Property Value£3,100£3,162£6,450£8,386£9,685£30,783
Net Return£5,151£5,348£8,823£10,948£12,445£42,715
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)7%7%12%14%16%57%