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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,812£14,019£14,370£14,729£15,171£72,101
Total Expenses£10,523£10,589£10,667£10,747£10,834£53,361
Profit Before Tax£3,289£3,430£3,702£3,982£4,337£18,740
Profit After Tax £2,664£2,778£2,999£3,225£3,513£15,179
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£8,064£8,340£13,502£15,313£16,326£61,545
Return From Rental Income (%)5%5%5%6%6%28%
Total Net Return (%)15%15%25%28%30%112%