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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,200£13,398£13,733£14,076£14,499£68,906
Total Expenses£8,565£8,596£8,640£8,686£8,738£43,225
Profit Before Tax£4,635£4,802£5,093£5,391£5,760£25,681
Profit After Tax £3,755£3,890£4,125£4,366£4,666£20,801
Change In Property Value£5,100£5,253£9,919£11,416£12,101£43,790
Net Return£8,855£9,143£14,044£15,783£16,767£64,591
Return From Rental Income (%)7%7%8%8%9%40%
Total Net Return (%)17%18%27%30%32%124%