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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,160£11,327£11,611£11,901£12,258£58,257
Total Expenses£8,869£8,932£9,003£9,076£9,154£45,033
Profit Before Tax£2,291£2,396£2,608£2,825£3,104£13,223
Profit After Tax £1,856£1,941£2,112£2,288£2,514£10,711
Change In Property Value£4,350£4,481£8,461£9,737£10,322£37,350
Net Return£6,206£6,421£10,573£12,026£12,836£48,061
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%