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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,968£14,247£14,604£14,969£15,343£73,130
Total Expenses£10,538£10,612£10,691£10,771£10,851£53,464
Profit Before Tax£3,430£3,635£3,913£4,197£4,492£19,667
Profit After Tax £2,778£2,944£3,169£3,400£3,638£15,930
Change In Property Value£3,600£3,672£7,491£9,738£11,248£35,749
Net Return£6,378£6,616£10,660£13,138£14,886£51,679
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)7%8%12%15%17%59%