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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,236£13,435£13,770£14,115£14,538£69,094
Total Expenses£10,267£10,333£10,409£10,487£10,572£52,068
Profit Before Tax£2,969£3,102£3,361£3,627£3,966£17,025
Profit After Tax £2,405£2,513£2,723£2,938£3,212£13,791
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£7,655£7,920£12,934£14,690£15,669£58,869
Return From Rental Income (%)4%5%5%5%6%26%
Total Net Return (%)14%15%24%27%29%110%