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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,508£11,681£11,973£12,272£12,640£60,073
Total Expenses£9,102£9,165£9,237£9,311£9,391£46,207
Profit Before Tax£2,406£2,515£2,735£2,961£3,249£13,866
Profit After Tax £1,949£2,037£2,215£2,398£2,632£11,232
Change In Property Value£4,500£4,635£8,752£10,073£10,678£38,638
Net Return£6,449£6,672£10,968£12,471£13,310£49,870
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%15%24%27%29%108%