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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,188£13,452£13,788£14,133£14,486£69,047
Total Expenses£10,064£10,136£10,213£10,291£10,369£51,072
Profit Before Tax£3,124£3,316£3,576£3,842£4,117£17,975
Profit After Tax £2,531£2,686£2,896£3,112£3,335£14,560
Change In Property Value£3,400£3,468£7,075£9,197£10,623£33,763
Net Return£5,931£6,154£9,971£12,309£13,958£48,322
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)7%7%12%15%17%58%