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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,608£10,767£11,036£11,312£11,652£55,375
Total Expenses£8,219£8,280£8,350£8,422£8,498£41,770
Profit Before Tax£2,389£2,487£2,686£2,890£3,153£13,606
Profit After Tax £1,935£2,014£2,176£2,341£2,554£11,021
Change In Property Value£4,550£4,709£7,659£8,815£9,344£35,078
Net Return£6,485£6,723£9,835£11,156£11,898£46,098
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)16%17%25%28%30%115%