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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,556£11,729£12,023£12,323£12,693£60,324
Total Expenses£9,107£9,170£9,242£9,316£9,396£46,232
Profit Before Tax£2,449£2,559£2,780£3,007£3,297£14,092
Profit After Tax £1,984£2,073£2,252£2,435£2,670£11,414
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£6,484£6,708£11,004£12,509£13,348£50,053
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%