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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,864£13,057£13,383£13,718£14,130£67,152
Total Expenses£10,031£10,096£10,172£10,249£10,333£50,882
Profit Before Tax£2,833£2,961£3,211£3,469£3,796£16,270
Profit After Tax £2,295£2,398£2,601£2,810£3,075£13,178
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£7,395£7,651£12,521£14,226£15,176£56,968
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%