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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£10,800£10,962£11,236£11,517£11,862£56,377
Total Expenses£7,444£7,506£7,577£7,649£7,726£37,902
Profit Before Tax£3,356£3,456£3,659£3,868£4,136£18,475
Profit After Tax £2,718£2,799£2,964£3,133£3,351£14,965
Change In Property Value£3,300£3,399£6,418£7,387£7,830£28,335
Net Return£6,018£6,198£9,382£10,520£11,181£43,300
Return From Rental Income (%)8%8%9%9%10%44%
Total Net Return (%)18%18%28%31%33%127%