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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,404£10,560£10,824£11,095£11,428£54,310
Total Expenses£7,888£7,916£7,953£7,991£8,035£39,782
Profit Before Tax£2,516£2,645£2,871£3,104£3,393£14,528
Profit After Tax £2,038£2,142£2,326£2,514£2,748£11,768
Change In Property Value£5,600£5,796£9,427£10,849£11,500£43,172
Net Return£7,638£7,938£11,753£13,364£14,249£54,941
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)16%16%24%27%29%112%