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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,636£12,826£13,146£13,475£13,879£65,962
Total Expenses£9,610£9,675£9,750£9,826£9,909£48,770
Profit Before Tax£3,026£3,151£3,397£3,649£3,970£17,192
Profit After Tax £2,451£2,552£2,751£2,955£3,215£13,926
Change In Property Value£4,799£4,942£9,333£10,741£11,386£41,201
Net Return£7,250£7,495£12,084£13,697£14,601£55,127
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)15%15%25%28%30%113%