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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,100£11,266£11,548£11,837£12,192£57,944
Total Expenses£8,188£8,251£8,322£8,395£8,473£41,630
Profit Before Tax£2,912£3,015£3,226£3,442£3,719£16,314
Profit After Tax £2,358£2,443£2,613£2,788£3,012£13,214
Change In Property Value£3,840£3,955£7,469£8,596£9,112£32,971
Net Return£6,198£6,398£10,082£11,384£12,124£46,186
Return From Rental Income (%)6%6%7%7%8%34%
Total Net Return (%)16%16%26%29%31%117%