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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,604£14,823£15,194£15,573£16,041£76,235
Total Expenses£12,012£12,080£12,160£12,242£12,331£60,826
Profit Before Tax£2,592£2,743£3,033£3,331£3,709£15,408
Profit After Tax £2,099£2,222£2,457£2,698£3,004£12,481
Change In Property Value£6,467£6,660£12,577£14,475£15,344£55,523
Net Return£8,566£8,882£15,034£17,174£18,348£68,004
Return From Rental Income (%)3%3%4%4%5%19%
Total Net Return (%)13%14%23%26%28%104%