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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,904£12,083£12,385£12,694£13,075£62,140
Total Expenses£9,340£9,404£9,477£9,552£9,633£47,405
Profit Before Tax£2,564£2,679£2,908£3,142£3,442£14,735
Profit After Tax £2,077£2,170£2,355£2,545£2,788£11,935
Change In Property Value£4,650£4,790£9,044£10,409£11,034£39,926
Net Return£6,727£6,959£11,399£12,954£13,822£51,862
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%