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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,804£12,996£13,321£13,654£14,064£66,839
Total Expenses£9,906£9,971£10,047£10,124£10,208£50,256
Profit Before Tax£2,898£3,025£3,274£3,530£3,856£16,583
Profit After Tax £2,347£2,450£2,652£2,859£3,123£13,432
Change In Property Value£5,010£5,160£9,744£11,215£11,888£43,017
Net Return£7,357£7,610£12,396£14,074£15,011£56,449
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%110%