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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,764£13,970£14,320£14,678£15,118£71,850
Total Expenses£9,811£9,844£9,889£9,936£9,991£49,471
Profit Before Tax£3,953£4,127£4,431£4,742£5,127£22,379
Profit After Tax £3,202£3,343£3,589£3,841£4,153£18,127
Change In Property Value£5,000£5,125£8,405£12,019£13,833£44,382
Net Return£8,202£8,468£11,994£15,860£17,986£62,509
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)13%14%20%26%29%102%