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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,876£13,069£13,396£13,731£14,143£67,214
Total Expenses£10,533£10,601£10,679£10,758£10,844£53,415
Profit Before Tax£2,343£2,468£2,717£2,972£3,298£13,799
Profit After Tax £1,898£1,999£2,201£2,408£2,672£11,177
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£7,298£7,561£12,704£14,496£15,485£57,543
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%