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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,536£13,739£14,083£14,435£14,868£70,660
Total Expenses£10,118£10,184£10,262£10,341£10,427£51,332
Profit Before Tax£3,418£3,555£3,821£4,094£4,441£19,328
Profit After Tax £2,768£2,879£3,095£3,316£3,597£15,655
Change In Property Value£5,115£5,268£9,949£11,450£12,137£43,919
Net Return£7,883£8,148£13,043£14,766£15,734£59,574
Return From Rental Income (%)5%6%6%6%7%30%
Total Net Return (%)15%16%25%28%30%114%