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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,324£12,509£12,822£13,142£13,536£64,333
Total Expenses£9,580£9,645£9,719£9,795£9,877£48,617
Profit Before Tax£2,744£2,864£3,102£3,347£3,659£15,716
Profit After Tax £2,222£2,320£2,513£2,711£2,964£12,730
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£7,022£7,264£11,849£13,456£14,353£53,944
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%110%