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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£10,460£10,525£10,602£10,680£10,765£53,031
Profit Before Tax£2,740£2,873£3,131£3,396£3,734£15,874
Profit After Tax £2,220£2,327£2,536£2,751£3,024£12,858
Change In Property Value£5,399£5,560£10,500£12,085£12,810£46,353
Net Return£7,618£7,887£13,036£14,836£15,834£59,211
Return From Rental Income (%)4%4%5%5%6%23%
Total Net Return (%)14%14%24%27%29%108%