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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,288£12,472£12,784£13,104£13,497£64,145
Total Expenses£9,577£9,641£9,715£9,791£9,873£48,598
Profit Before Tax£2,711£2,831£3,069£3,313£3,624£15,547
Profit After Tax £2,196£2,293£2,486£2,683£2,935£12,593
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£6,996£7,237£11,822£13,428£14,325£53,807
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%