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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,900£12,079£12,380£12,690£13,071£62,120
Total Expenses£9,935£9,999£10,072£10,147£10,227£50,379
Profit Before Tax£1,965£2,080£2,309£2,543£2,843£11,741
Profit After Tax £1,592£1,685£1,870£2,060£2,303£9,510
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£6,692£6,938£11,789£13,476£14,404£53,300
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%102%