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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,172£14,455£14,817£15,187£15,567£74,198
Total Expenses£10,757£10,831£10,911£10,991£11,072£54,562
Profit Before Tax£3,415£3,624£3,906£4,196£4,495£19,636
Profit After Tax £2,766£2,935£3,164£3,399£3,641£15,905
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£6,466£6,709£10,863£13,407£15,201£52,647
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)7%7%12%15%17%58%