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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,028£11,193£11,473£11,760£12,113£57,568
Total Expenses£8,854£8,916£8,987£9,060£9,138£44,954
Profit Before Tax£2,174£2,277£2,486£2,700£2,975£12,613
Profit After Tax £1,761£1,845£2,014£2,187£2,410£10,217
Change In Property Value£4,349£4,479£8,458£9,734£10,318£37,337
Net Return£6,110£6,323£10,471£11,921£12,728£47,554
Return From Rental Income (%)4%4%5%5%5%23%
Total Net Return (%)14%14%24%27%29%107%