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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,400£14,616£14,981£15,356£15,817£75,170
Total Expenses£11,970£12,038£12,117£12,199£12,287£60,611
Profit Before Tax£2,430£2,578£2,864£3,157£3,529£14,559
Profit After Tax £1,968£2,088£2,320£2,557£2,859£11,793
Change In Property Value£6,450£6,644£12,545£14,438£15,305£55,382
Net Return£8,418£8,732£14,865£16,996£18,163£67,174
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%103%