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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,940£12,119£12,422£12,733£13,115£62,328
Total Expenses£9,324£9,388£9,461£9,536£9,617£47,325
Profit Before Tax£2,616£2,731£2,961£3,197£3,498£15,003
Profit After Tax £2,119£2,212£2,399£2,589£2,833£12,153
Change In Property Value£4,635£4,774£9,015£10,375£10,998£39,797
Net Return£6,754£6,986£11,414£12,965£13,831£51,950
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%