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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,692£13,897£14,245£14,601£15,039£71,474
Total Expenses£10,509£10,575£10,653£10,732£10,819£53,288
Profit Before Tax£3,183£3,322£3,592£3,868£4,220£18,186
Profit After Tax £2,578£2,691£2,909£3,133£3,418£14,731
Change In Property Value£5,399£5,560£10,500£12,085£12,810£46,353
Net Return£7,977£8,251£13,409£15,218£16,228£61,084
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%111%