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£10,221£10,286£10,362£10,439£10,522£51,830
Profit Before Tax£2,559£2,685£2,934£3,190£3,515£14,883
Profit After Tax £2,073£2,175£2,377£2,584£2,847£12,055
Change In Property Value£5,250£5,408£10,211£11,752£12,457£45,078
Net Return£7,323£7,583£12,588£14,336£15,304£57,133
Return From Rental Income (%)4%4%4%5%5%23%
Total Net Return (%)14%14%24%27%29%107%