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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,720£12,974£13,299£13,631£13,972£66,596
Total Expenses£10,612£10,683£10,759£10,836£10,913£53,802
Profit Before Tax£2,108£2,291£2,540£2,795£3,059£12,794
Profit After Tax £1,708£1,856£2,057£2,264£2,478£10,363
Change In Property Value£3,700£3,774£7,699£10,009£11,560£36,742
Net Return£5,408£5,630£9,756£12,273£14,038£47,105
Return From Rental Income (%)4%4%4%5%5%22%
Total Net Return (%)11%12%21%26%30%100%