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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,884£14,092£14,445£14,806£15,250£72,476
Total Expenses£11,522£11,589£11,667£11,747£11,834£58,358
Profit Before Tax£2,362£2,504£2,778£3,059£3,416£14,119
Profit After Tax £1,913£2,028£2,250£2,478£2,767£11,436
Change In Property Value£6,150£6,335£11,962£13,767£14,593£52,806
Net Return£8,063£8,362£14,212£16,244£17,360£64,242
Return From Rental Income (%)3%3%4%4%4%18%
Total Net Return (%)13%13%23%26%28%103%