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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,588£12,777£13,096£13,424£13,826£65,711
Total Expenses£9,825£9,890£9,965£10,041£10,124£49,845
Profit Before Tax£2,763£2,887£3,131£3,382£3,702£15,866
Profit After Tax £2,238£2,338£2,536£2,740£2,999£12,851
Change In Property Value£4,965£5,114£9,657£11,114£11,781£42,631
Net Return£7,203£7,452£12,193£13,854£14,780£55,482
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%