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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,092£13,354£13,688£14,030£14,381£68,544
Total Expenses£10,525£10,597£10,674£10,752£10,829£53,377
Profit Before Tax£2,567£2,757£3,014£3,278£3,551£15,167
Profit After Tax £2,079£2,233£2,441£2,655£2,876£12,285
Change In Property Value£3,638£3,710£7,569£9,840£11,365£36,121
Net Return£5,717£5,943£10,010£12,495£14,241£48,406
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)6%7%11%14%16%54%