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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,996£13,191£13,521£13,859£14,274£67,841
Total Expenses£9,735£9,766£9,809£9,854£9,906£49,070
Profit Before Tax£3,261£3,425£3,711£4,005£4,368£18,771
Profit After Tax £2,642£2,775£3,006£3,244£3,538£15,204
Change In Property Value£4,000£4,080£8,323£10,820£11,361£38,585
Net Return£6,642£6,855£11,329£14,064£14,899£53,789
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)11%11%19%23%24%88%