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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,464£13,666£14,008£14,358£14,789£70,284
Total Expenses£10,111£10,177£10,254£10,333£10,419£51,295
Profit Before Tax£3,353£3,489£3,753£4,025£4,370£18,989
Profit After Tax £2,716£2,826£3,040£3,260£3,539£15,381
Change In Property Value£5,115£5,268£9,949£11,450£12,137£43,919
Net Return£7,831£8,094£12,989£14,710£15,676£59,300
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%16%25%28%30%114%