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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,972£13,167£13,496£13,833£14,248£67,716
Total Expenses£10,062£10,127£10,203£10,281£10,365£51,038
Profit Before Tax£2,910£3,039£3,293£3,552£3,883£16,678
Profit After Tax £2,357£2,462£2,667£2,877£3,145£13,509
Change In Property Value£5,115£5,268£9,949£11,450£12,137£43,919
Net Return£7,472£7,730£12,616£14,327£15,282£57,428
Return From Rental Income (%)5%5%5%6%6%26%
Total Net Return (%)14%15%24%27%29%110%