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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,236£11,517£11,862£56,377
Total Expenses£8,434£8,496£8,567£8,639£8,716£42,852
Profit Before Tax£2,366£2,466£2,669£2,878£3,147£13,526
Profit After Tax £1,916£1,997£2,162£2,331£2,549£10,956
Change In Property Value£4,723£4,889£7,951£9,151£9,700£36,413
Net Return£6,640£6,886£10,113£11,482£12,249£47,369
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)16%17%24%28%30%114%