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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,244£14,458£14,819£15,190£15,645£74,356
Total Expenses£12,391£12,458£12,537£12,618£12,707£62,712
Profit Before Tax£1,853£1,999£2,282£2,571£2,939£11,644
Profit After Tax £1,501£1,619£1,848£2,083£2,380£9,432
Change In Property Value£6,780£6,983£13,187£15,177£16,088£58,215
Net Return£8,281£8,603£15,035£17,260£18,468£67,647
Return From Rental Income (%)2%2%3%3%3%14%
Total Net Return (%)12%13%22%25%27%98%