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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,032£13,227£13,558£13,897£14,314£68,029
Total Expenses£10,046£10,112£10,188£10,265£10,350£50,960
Profit Before Tax£2,986£3,116£3,371£3,632£3,964£17,069
Profit After Tax £2,419£2,524£2,730£2,942£3,211£13,826
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£7,517£7,775£12,647£14,355£15,309£57,603
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)14%15%24%28%29%111%