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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,648£12,838£13,159£13,488£13,892£66,024
Total Expenses£9,809£9,874£9,949£10,026£10,109£49,768
Profit Before Tax£2,839£2,964£3,209£3,462£3,783£16,257
Profit After Tax £2,299£2,400£2,600£2,804£3,064£13,168
Change In Property Value£4,949£5,097£9,625£11,077£11,742£42,489
Net Return£7,248£7,497£12,224£13,881£14,806£55,657
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%110%