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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,936£13,130£13,458£13,795£14,209£67,528
Total Expenses£10,157£10,223£10,299£10,376£10,460£51,515
Profit Before Tax£2,779£2,907£3,160£3,419£3,748£16,013
Profit After Tax £2,251£2,355£2,559£2,769£3,036£12,970
Change In Property Value£5,190£5,346£10,094£11,618£12,315£44,563
Net Return£7,441£7,701£12,654£14,387£15,351£57,533
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%