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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,040£14,321£14,679£15,046£15,422£73,507
Total Expenses£11,141£11,215£11,293£11,374£11,454£56,477
Profit Before Tax£2,899£3,106£3,385£3,672£3,968£17,030
Profit After Tax £2,348£2,516£2,742£2,974£3,214£13,794
Change In Property Value£3,900£3,978£8,115£10,550£12,185£38,728
Net Return£6,248£6,494£10,857£13,524£15,399£52,522
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)7%7%11%14%16%55%