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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,100£11,322£11,605£11,895£12,193£58,115
Total Expenses£8,863£8,931£9,002£9,075£9,148£45,019
Profit Before Tax£2,237£2,391£2,603£2,820£3,045£13,096
Profit After Tax £1,812£1,937£2,108£2,284£2,466£10,607
Change In Property Value£2,900£2,958£6,034£7,845£9,061£28,797
Net Return£4,712£4,895£8,143£10,129£11,527£39,405
Return From Rental Income (%)3%3%3%3%3%15%
Total Net Return (%)7%7%12%14%16%56%