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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,204£12,387£12,697£13,014£13,405£63,707
Total Expenses£9,350£9,414£9,488£9,564£9,646£47,463
Profit Before Tax£2,854£2,973£3,208£3,450£3,759£16,244
Profit After Tax £2,312£2,408£2,599£2,795£3,045£13,157
Change In Property Value£4,635£4,774£9,015£10,375£10,998£39,797
Net Return£6,947£7,182£11,614£13,170£14,043£52,955
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%