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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,520£11,693£11,985£12,285£12,653£60,136
Total Expenses£7,913£7,976£8,048£8,122£8,202£40,262
Profit Before Tax£3,607£3,717£3,937£4,162£4,451£19,874
Profit After Tax £2,922£3,010£3,189£3,372£3,606£16,098
Change In Property Value£4,200£4,347£7,070£8,137£8,625£32,379
Net Return£7,122£7,357£10,259£11,509£12,231£48,477
Return From Rental Income (%)8%8%9%9%10%44%
Total Net Return (%)19%20%28%31%33%131%