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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,016£14,226£14,582£14,946£15,395£73,165
Total Expenses£11,138£11,205£11,284£11,364£11,452£56,443
Profit Before Tax£2,878£3,021£3,298£3,582£3,943£16,722
Profit After Tax £2,331£2,447£2,671£2,902£3,194£13,545
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£8,181£8,473£14,050£15,997£17,075£63,775
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%14%24%27%29%107%