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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,516£12,704£13,021£13,347£13,747£65,335
Total Expenses£10,195£10,259£10,334£10,411£10,493£51,692
Profit Before Tax£2,321£2,444£2,687£2,936£3,254£13,643
Profit After Tax £1,880£1,980£2,177£2,378£2,636£11,051
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£7,130£7,387£12,388£14,130£15,093£56,129
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%