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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,168£12,351£12,659£12,976£13,365£63,519
Total Expenses£9,325£9,389£9,463£9,538£9,620£47,335
Profit Before Tax£2,843£2,962£3,196£3,437£3,745£16,184
Profit After Tax £2,303£2,399£2,589£2,784£3,034£13,109
Change In Property Value£4,619£4,757£8,983£10,339£10,959£39,656
Net Return£6,922£7,156£11,572£13,123£13,992£52,765
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%