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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,788£13,995£14,345£14,703£15,144£71,975
Total Expenses£10,520£10,587£10,665£10,745£10,831£53,348
Profit Before Tax£3,268£3,408£3,680£3,959£4,313£18,627
Profit After Tax £2,647£2,760£2,981£3,207£3,494£15,088
Change In Property Value£6,300£6,521£10,605£12,206£12,938£48,569
Net Return£8,947£9,281£13,586£15,412£16,431£63,657
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)16%17%25%28%30%116%