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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,028£14,238£14,594£14,959£15,408£73,228
Total Expenses£12,020£12,052£12,099£12,146£12,202£60,519
Profit Before Tax£2,008£2,186£2,496£2,813£3,206£12,709
Profit After Tax £1,627£1,771£2,021£2,279£2,597£10,294
Change In Property Value£5,100£5,202£10,612£13,796£14,485£49,195
Net Return£6,727£6,973£12,633£16,074£17,083£59,489
Return From Rental Income (%)2%2%3%3%3%13%
Total Net Return (%)9%9%16%21%22%77%