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£10,485£10,551£10,628£10,707£10,793£53,163
Profit Before Tax£2,967£3,103£3,367£3,638£3,983£17,058
Profit After Tax £2,403£2,513£2,727£2,947£3,226£13,817
Change In Property Value£5,399£5,560£10,500£12,085£12,810£46,353
Net Return£7,802£8,074£13,227£15,031£16,036£60,170
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%