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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,596£13,800£14,145£14,499£14,934£70,973
Total Expenses£10,578£10,645£10,722£10,802£10,888£53,635
Profit Before Tax£3,018£3,155£3,423£3,697£4,046£17,338
Profit After Tax £2,444£2,556£2,772£2,995£3,277£14,044
Change In Property Value£5,459£5,622£10,617£12,219£12,952£46,868
Net Return£7,903£8,178£13,389£15,213£16,229£60,912
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%