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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,968£14,178£14,532£14,895£15,342£72,915
Total Expenses£11,927£11,994£12,072£12,152£12,240£60,385
Profit Before Tax£2,041£2,184£2,460£2,743£3,102£12,529
Profit After Tax £1,653£1,769£1,992£2,222£2,513£10,149
Change In Property Value£5,375£5,509£10,165£12,983£14,942£48,974
Net Return£7,028£7,278£12,157£15,204£17,455£59,123
Return From Rental Income (%)3%3%3%3%4%15%
Total Net Return (%)11%11%19%23%27%90%