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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,220£14,433£14,794£15,164£15,619£74,230
Total Expenses£10,958£11,018£11,091£11,165£11,247£55,479
Profit Before Tax£3,262£3,415£3,703£3,999£4,372£18,751
Profit After Tax £2,642£2,766£3,000£3,239£3,541£15,189
Change In Property Value£5,925£6,103£11,524£13,263£14,059£50,874
Net Return£8,567£8,869£14,524£16,502£17,600£66,062
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%