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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,116£13,313£13,646£13,987£14,406£68,467
Total Expenses£9,858£9,924£10,000£10,078£10,162£50,022
Profit Before Tax£3,258£3,389£3,646£3,909£4,244£18,445
Profit After Tax £2,639£2,745£2,953£3,166£3,437£14,941
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£7,589£7,844£12,581£14,247£15,183£57,443
Return From Rental Income (%)5%5%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%