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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£9,746£9,814£9,892£9,972£10,058£49,481
Profit Before Tax£2,854£2,975£3,217£3,465£3,782£16,292
Profit After Tax £2,312£2,410£2,606£2,806£3,063£13,197
Change In Property Value£4,800£4,944£9,336£10,745£11,389£41,214
Net Return£7,112£7,354£11,941£13,551£14,453£54,411
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%29%111%