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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,344£13,544£13,883£14,230£14,657£69,657
Total Expenses£10,159£10,225£10,301£10,380£10,465£51,530
Profit Before Tax£3,186£3,320£3,581£3,850£4,191£18,128
Profit After Tax £2,580£2,689£2,901£3,118£3,395£14,684
Change In Property Value£1,720£1,737£5,264£7,229£8,458£24,407
Net Return£4,300£4,426£8,165£10,347£11,853£39,091
Return From Rental Income (%)5%5%6%6%6%28%
Total Net Return (%)8%8%16%20%23%74%