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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,420£12,668£12,985£13,310£13,642£65,026
Total Expenses£9,590£9,661£9,735£9,812£9,888£48,686
Profit Before Tax£2,830£3,008£3,250£3,498£3,755£16,340
Profit After Tax £2,292£2,436£2,632£2,833£3,041£13,235
Change In Property Value£3,200£3,264£6,659£8,656£9,998£31,777
Net Return£5,492£5,700£9,291£11,489£13,039£45,012
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)7%7%12%15%17%58%