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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,160£14,372£14,732£15,100£15,553£73,917
Total Expenses£9,268£9,335£9,414£9,495£9,583£47,095
Profit Before Tax£4,892£5,037£5,318£5,605£5,970£26,822
Profit After Tax £3,962£4,080£4,307£4,540£4,836£21,726
Change In Property Value£5,163£5,343£8,690£10,002£10,602£39,800
Net Return£9,125£9,423£12,998£14,542£15,438£61,525
Return From Rental Income (%)9%9%10%10%11%48%
Total Net Return (%)20%21%29%32%34%136%