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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,140£13,337£13,671£14,012£14,433£68,593
Total Expenses£10,731£10,797£10,873£10,951£11,036£54,389
Profit Before Tax£2,409£2,540£2,797£3,061£3,397£14,204
Profit After Tax £1,951£2,058£2,266£2,479£2,751£11,505
Change In Property Value£5,609£5,777£10,908£12,555£13,308£48,156
Net Return£7,560£7,834£13,174£15,034£16,059£59,661
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%