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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,540£12,728£13,046£13,372£13,774£65,461
Total Expenses£10,792£10,857£10,932£11,008£11,091£54,681
Profit Before Tax£1,748£1,871£2,114£2,364£2,683£10,780
Profit After Tax £1,416£1,516£1,713£1,915£2,173£8,732
Change In Property Value£6,650£6,883£11,194£12,884£13,657£51,267
Net Return£8,066£8,398£12,907£14,799£15,829£59,999
Return From Rental Income (%)2%3%3%3%4%15%
Total Net Return (%)14%14%22%26%27%103%