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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,680£13,885£14,232£14,588£15,026£71,411
Total Expenses£8,129£8,196£8,273£8,353£8,439£41,389
Profit Before Tax£5,551£5,690£5,959£6,235£6,587£30,022
Profit After Tax £4,496£4,609£4,827£5,051£5,335£24,318
Change In Property Value£3,600£3,708£7,002£8,059£8,542£30,911
Net Return£8,096£8,317£11,829£13,109£13,877£55,228
Return From Rental Income (%)12%12%13%14%14%66%
Total Net Return (%)22%22%32%35%38%149%