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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,192£12,436£12,747£13,065£13,392£63,832
Total Expenses£8,179£8,249£8,323£8,399£8,474£41,623
Profit Before Tax£4,013£4,187£4,424£4,667£4,918£22,209
Profit After Tax £3,251£3,391£3,583£3,780£3,984£17,989
Change In Property Value£3,750£3,863£6,631£8,355£8,856£31,454
Net Return£7,001£7,254£10,214£12,135£12,839£49,443
Return From Rental Income (%)8%8%8%9%9%43%
Total Net Return (%)17%17%24%29%30%117%