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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£11,112£11,279£11,561£11,850£12,205£58,006
Total Expenses£9,348£9,376£9,415£9,455£9,501£47,095
Profit Before Tax£1,764£1,903£2,146£2,395£2,704£10,912
Profit After Tax £1,429£1,541£1,738£1,940£2,190£8,838
Change In Property Value£6,825£7,064£11,489£13,223£14,016£52,616
Net Return£8,254£8,605£13,227£15,163£16,206£61,455
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%14%22%25%27%103%