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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,600£12,789£13,109£13,436£13,840£65,774
Total Expenses£10,798£10,863£10,938£11,015£11,098£54,712
Profit Before Tax£1,802£1,926£2,171£2,422£2,742£11,062
Profit After Tax £1,459£1,560£1,758£1,962£2,221£8,960
Change In Property Value£5,700£5,871£11,086£12,759£13,525£48,942
Net Return£7,159£7,431£12,845£14,721£15,746£57,902
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)12%13%22%25%27%100%