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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,792£13,048£13,374£13,708£14,051£66,973
Total Expenses£8,635£8,707£8,782£8,860£8,937£43,921
Profit Before Tax£4,157£4,341£4,592£4,849£5,114£23,052
Profit After Tax £3,367£3,516£3,719£3,927£4,143£18,672
Change In Property Value£2,700£2,754£5,618£7,304£8,436£26,811
Net Return£6,067£6,270£9,337£11,231£12,578£45,484
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)9%10%14%17%19%69%