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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,216£12,399£12,709£13,027£13,418£63,769
Total Expenses£9,966£10,031£10,105£10,180£10,262£50,544
Profit Before Tax£2,250£2,369£2,605£2,847£3,156£13,225
Profit After Tax £1,822£1,919£2,110£2,306£2,556£10,712
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£6,922£7,172£12,029£13,722£14,657£54,503
Return From Rental Income (%)4%4%4%4%5%21%
Total Net Return (%)13%14%23%26%28%105%