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£9,612£9,677£9,752£9,828£9,911£48,779
Profit Before Tax£3,024£3,149£3,395£3,647£3,968£17,182
Profit After Tax £2,450£2,551£2,750£2,954£3,214£13,918
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£7,250£7,495£12,086£13,698£14,603£55,132
Return From Rental Income (%)5%5%6%6%7%28%
Total Net Return (%)15%15%25%28%30%113%