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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£12,780£12,972£13,296£13,628£14,037£66,713
Total Expenses£10,420£10,485£10,560£10,637£10,721£52,822
Profit Before Tax£2,361£2,487£2,736£2,991£3,317£13,891
Profit After Tax £1,912£2,014£2,216£2,423£2,686£11,252
Change In Property Value£5,400£5,562£10,503£12,088£12,813£46,366
Net Return£7,312£7,576£12,719£14,511£15,500£57,618
Return From Rental Income (%)3%4%4%4%5%20%
Total Net Return (%)13%14%23%26%28%105%