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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,960£13,219£13,550£13,888£14,236£67,853
Total Expenses£10,437£10,509£10,585£10,663£10,740£52,935
Profit Before Tax£2,523£2,710£2,964£3,225£3,495£14,918
Profit After Tax £2,043£2,195£2,401£2,613£2,831£12,083
Change In Property Value£3,600£3,672£7,491£9,738£11,247£35,748
Net Return£5,643£5,867£9,892£12,350£14,078£47,831
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)6%7%11%14%16%54%