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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,428£13,629£13,970£14,319£14,749£70,096
Total Expenses£10,286£10,352£10,429£10,508£10,594£52,168
Profit Before Tax£3,142£3,277£3,541£3,812£4,155£17,927
Profit After Tax £2,545£2,655£2,868£3,087£3,366£14,521
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£7,795£8,062£13,079£14,839£15,823£59,599
Return From Rental Income (%)5%5%5%6%6%27%
Total Net Return (%)15%15%24%28%30%111%