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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,796£15,018£15,393£15,778£16,252£77,237
Total Expenses£12,010£12,078£12,158£12,241£12,331£60,818
Profit Before Tax£2,786£2,940£3,235£3,537£3,921£16,420
Profit After Tax £2,257£2,381£2,620£2,865£3,176£13,300
Change In Property Value£5,375£5,509£9,035£12,921£14,870£47,711
Net Return£7,632£7,891£11,656£15,786£18,046£61,011
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)12%12%18%24%28%93%