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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£9,290£9,353£9,425£9,498£9,577£47,142
Profit Before Tax£2,110£2,218£2,436£2,659£2,944£12,367
Profit After Tax £1,709£1,797£1,973£2,154£2,385£10,017
Change In Property Value£4,650£4,790£9,044£10,409£11,034£39,926
Net Return£6,359£6,586£11,017£12,563£13,418£49,944
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%26%28%105%