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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£11,144£11,175£11,219£11,264£11,317£56,120
Profit Before Tax£2,056£2,223£2,514£2,812£3,181£12,786
Profit After Tax £1,666£1,801£2,036£2,278£2,577£10,357
Change In Property Value£5,875£6,022£11,110£14,190£16,332£53,529
Net Return£7,541£7,823£13,147£16,468£18,909£63,886
Return From Rental Income (%)2%3%3%3%4%14%
Total Net Return (%)11%11%18%23%26%89%