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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,992£14,202£14,557£14,921£15,368£73,040
Total Expenses£10,541£10,608£10,686£10,766£10,854£53,455
Profit Before Tax£3,451£3,594£3,871£4,154£4,515£19,585
Profit After Tax £2,796£2,911£3,135£3,365£3,657£15,864
Change In Property Value£6,300£6,521£10,605£12,206£12,938£48,569
Net Return£9,096£9,432£13,740£15,571£16,595£64,433
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)17%17%25%28%30%117%