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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,552£12,740£13,059£13,385£13,787£65,523
Total Expenses£9,802£9,866£9,941£10,018£10,101£49,727
Profit Before Tax£2,750£2,874£3,118£3,368£3,686£15,796
Profit After Tax £2,228£2,328£2,525£2,728£2,986£12,795
Change In Property Value£4,950£5,099£9,628£11,081£11,745£42,502
Net Return£7,178£7,426£12,153£13,808£14,731£55,297
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%