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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,700£11,875£12,172£12,477£12,851£61,076
Total Expenses£8,812£8,841£8,881£8,922£8,970£44,426
Profit Before Tax£2,889£3,035£3,291£3,554£3,881£16,650
Profit After Tax £2,340£2,458£2,666£2,879£3,143£13,486
Change In Property Value£3,600£3,672£7,491£9,738£10,225£34,726
Net Return£5,940£6,130£10,157£12,617£13,368£48,212
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)11%11%18%23%24%88%