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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,352£14,639£15,005£15,380£15,765£75,141
Total Expenses£10,775£10,850£10,929£11,011£11,092£54,657
Profit Before Tax£3,577£3,789£4,076£4,369£4,673£20,484
Profit After Tax £2,897£3,069£3,301£3,539£3,785£16,592
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£6,597£6,843£11,000£13,548£15,345£53,334
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%8%12%15%17%59%