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£10,029£10,094£10,170£10,247£10,331£50,872
Profit Before Tax£2,835£2,962£3,213£3,471£3,798£16,280
Profit After Tax £2,296£2,400£2,603£2,811£3,077£13,186
Change In Property Value£5,099£5,251£9,916£11,413£12,098£43,777
Net Return£7,395£7,651£12,519£14,224£15,174£56,964
Return From Rental Income (%)4%5%5%5%6%25%
Total Net Return (%)14%15%24%27%29%110%