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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,308£13,508£13,845£14,191£14,617£69,470
Total Expenses£10,274£10,340£10,417£10,495£10,580£52,106
Profit Before Tax£3,034£3,168£3,429£3,696£4,037£17,364
Profit After Tax £2,458£2,566£2,777£2,994£3,270£14,065
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£7,708£7,973£12,988£14,746£15,727£59,143
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%28%29%111%