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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,160£14,372£14,732£15,100£15,553£73,917
Total Expenses£11,272£11,339£11,418£11,498£11,586£57,113
Profit Before Tax£2,888£3,034£3,314£3,602£3,967£16,804
Profit After Tax £2,340£2,457£2,684£2,917£3,213£13,611
Change In Property Value£5,940£6,118£11,553£13,297£14,094£51,003
Net Return£8,280£8,575£14,237£16,214£17,307£64,614
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%14%24%27%29%107%