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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,384£12,632£12,947£13,271£13,603£64,837
Total Expenses£8,880£8,916£8,958£9,002£9,046£44,802
Profit Before Tax£3,504£3,716£3,989£4,269£4,557£20,035
Profit After Tax £2,838£3,010£3,231£3,458£3,691£16,229
Change In Property Value£3,600£3,672£7,491£9,738£11,248£35,749
Net Return£6,438£6,682£10,722£13,196£14,939£51,977
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%8%12%15%17%59%