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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,252£12,497£12,809£13,130£13,458£64,146
Total Expenses£9,573£9,644£9,718£9,794£9,869£48,598
Profit Before Tax£2,679£2,853£3,092£3,336£3,589£15,548
Profit After Tax £2,170£2,311£2,504£2,702£2,907£12,594
Change In Property Value£3,200£3,264£6,659£8,656£9,998£31,777
Net Return£5,370£5,575£9,163£11,358£12,905£44,371
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)7%7%12%15%17%57%