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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,576£12,765£13,084£13,411£13,813£65,648
Total Expenses£10,199£10,264£10,338£10,415£10,498£51,714
Profit Before Tax£2,377£2,501£2,745£2,996£3,315£13,935
Profit After Tax £1,926£2,026£2,224£2,427£2,685£11,287
Change In Property Value£5,249£5,406£10,208£11,749£12,454£45,065
Net Return£7,174£7,432£12,432£14,175£15,139£56,352
Return From Rental Income (%)4%4%4%5%5%21%
Total Net Return (%)13%14%23%27%28%105%