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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,924£13,118£13,446£13,782£14,195£67,465
Total Expenses£10,035£10,101£10,176£10,254£10,338£50,904
Profit Before Tax£2,889£3,017£3,269£3,528£3,858£16,561
Profit After Tax £2,340£2,444£2,648£2,858£3,125£13,415
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£7,438£7,695£12,565£14,271£15,222£57,192
Return From Rental Income (%)5%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%