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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,496£11,668£11,960£12,259£12,627£60,011
Total Expenses£9,099£9,162£9,234£9,308£9,387£46,191
Profit Before Tax£2,397£2,506£2,726£2,951£3,239£13,820
Profit After Tax £1,942£2,030£2,208£2,390£2,624£11,194
Change In Property Value£4,499£4,633£8,750£10,070£10,674£38,625
Net Return£6,440£6,664£10,957£12,460£13,298£49,820
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)14%14%24%27%29%108%