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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,800£14,007£14,357£14,716£15,158£72,038
Total Expenses£10,520£10,586£10,664£10,744£10,831£53,345
Profit Before Tax£3,280£3,421£3,693£3,972£4,327£18,693
Profit After Tax £2,657£2,771£2,991£3,217£3,505£15,142
Change In Property Value£5,399£5,560£10,500£12,085£12,810£46,353
Net Return£8,056£8,331£13,491£15,302£16,314£61,495
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%