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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,696£12,886£13,209£13,539£13,945£66,275
Total Expenses£10,012£10,077£10,153£10,229£10,313£50,785
Profit Before Tax£2,684£2,809£3,056£3,309£3,632£15,490
Profit After Tax £2,174£2,275£2,475£2,681£2,942£12,547
Change In Property Value£3,399£3,467£7,073£9,194£9,654£32,787
Net Return£5,573£5,742£9,548£11,875£12,596£45,334
Return From Rental Income (%)4%4%5%5%6%24%
Total Net Return (%)11%11%18%23%24%87%