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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,856£12,034£12,335£12,643£13,022£61,890
Total Expenses£10,129£10,193£10,266£10,340£10,421£51,348
Profit Before Tax£1,727£1,841£2,069£2,303£2,602£10,542
Profit After Tax £1,399£1,491£1,676£1,865£2,107£8,539
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£6,649£6,899£11,887£13,617£14,564£53,617
Return From Rental Income (%)3%3%3%3%4%16%
Total Net Return (%)12%13%22%25%27%100%