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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,400£11,571£11,860£12,157£12,521£59,510
Total Expenses£7,195£7,223£7,263£7,303£7,351£36,334
Profit Before Tax£4,206£4,348£4,598£4,853£5,171£23,175
Profit After Tax £3,406£3,522£3,724£3,931£4,188£18,772
Change In Property Value£4,900£5,072£8,248£9,493£10,063£37,776
Net Return£8,306£8,593£11,972£13,424£14,251£56,548
Return From Rental Income (%)8%8%9%9%10%44%
Total Net Return (%)19%20%28%31%33%132%