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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,452£13,654£13,995£14,345£14,775£70,221
Total Expenses£10,487£10,553£10,630£10,709£10,795£53,173
Profit Before Tax£2,965£3,101£3,365£3,636£3,981£17,048
Profit After Tax £2,402£2,512£2,726£2,945£3,224£13,809
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£7,802£8,074£13,229£15,033£16,038£60,175
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%