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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,200£11,368£11,652£11,944£12,302£58,466
Total Expenses£9,468£9,531£9,602£9,675£9,754£48,030
Profit Before Tax£1,732£1,837£2,050£2,268£2,548£10,436
Profit After Tax £1,403£1,488£1,661£1,837£2,064£8,453
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£6,203£6,432£10,996£12,582£13,453£49,667
Return From Rental Income (%)3%3%3%4%4%17%
Total Net Return (%)13%13%22%26%27%101%