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£10,895£10,979£11,074£11,170£11,274£55,392
Profit Before Tax£2,905£3,028£3,283£3,546£3,884£16,646
Profit After Tax £2,353£2,453£2,660£2,872£3,146£13,484
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£7,453£7,706£12,579£14,288£15,247£57,274
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%110%