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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,664£11,839£12,135£12,438£12,811£60,888
Total Expenses£9,197£9,260£9,333£9,407£9,487£46,685
Profit Before Tax£2,467£2,578£2,802£3,031£3,324£14,203
Profit After Tax £1,998£2,089£2,270£2,455£2,693£11,504
Change In Property Value£4,560£4,697£8,869£10,208£10,820£39,153
Net Return£6,558£6,785£11,139£12,663£13,513£50,658
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%