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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,880£12,058£12,360£12,669£13,049£62,015
Total Expenses£7,929£7,993£8,066£8,141£8,222£40,351
Profit Before Tax£3,951£4,065£4,294£4,528£4,827£21,665
Profit After Tax £3,200£3,293£3,478£3,668£3,910£17,548
Change In Property Value£4,183£4,329£7,041£8,103£8,589£32,244
Net Return£7,383£7,622£10,518£11,771£12,499£49,793
Return From Rental Income (%)9%9%9%10%11%48%
Total Net Return (%)20%21%29%32%34%135%