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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,824£14,031£14,382£14,742£15,184£72,163
Total Expenses£10,720£10,787£10,865£10,945£11,032£54,349
Profit Before Tax£3,104£3,244£3,517£3,797£4,152£17,814
Profit After Tax £2,514£2,628£2,849£3,075£3,363£14,429
Change In Property Value£5,549£5,715£10,792£12,420£13,166£47,641
Net Return£8,063£8,343£13,641£15,496£16,529£62,070
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%