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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,704£13,910£14,257£14,614£15,052£71,537
Total Expenses£11,107£11,174£11,251£11,331£11,417£56,280
Profit Before Tax£2,597£2,736£3,006£3,283£3,635£15,257
Profit After Tax £2,104£2,216£2,435£2,659£2,944£12,358
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£7,954£8,242£13,813£15,754£16,825£62,588
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%