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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,340£11,510£11,798£12,093£12,456£59,196
Total Expenses£8,776£8,804£8,844£8,884£8,931£44,238
Profit Before Tax£2,565£2,706£2,954£3,209£3,525£14,958
Profit After Tax £2,077£2,192£2,393£2,599£2,855£12,116
Change In Property Value£6,300£6,521£10,605£12,206£12,938£48,569
Net Return£8,377£8,712£12,998£14,805£15,793£60,685
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)15%16%24%27%29%110%