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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,336£12,521£12,834£13,155£13,550£64,396
Total Expenses£9,780£9,844£9,919£9,995£10,077£49,615
Profit Before Tax£2,556£2,677£2,915£3,160£3,473£14,781
Profit After Tax £2,070£2,168£2,361£2,560£2,813£11,973
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£7,020£7,267£11,989£13,640£14,558£54,475
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%