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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,180£12,363£12,672£12,989£13,378£63,581
Total Expenses£9,913£9,981£10,058£10,137£10,222£50,311
Profit Before Tax£2,267£2,382£2,614£2,852£3,156£13,270
Profit After Tax £1,836£1,929£2,117£2,310£2,557£10,749
Change In Property Value£4,125£4,228£7,801£9,963£11,467£37,585
Net Return£5,961£6,157£9,918£12,273£14,024£48,333
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)12%12%20%24%28%96%