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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,600£15,834£16,230£16,636£17,135£81,434
Total Expenses£13,020£13,092£13,178£13,265£13,361£65,915
Profit Before Tax£2,580£2,742£3,052£3,371£3,774£15,519
Profit After Tax £2,090£2,221£2,472£2,730£3,057£12,570
Change In Property Value£7,050£7,262£13,712£15,781£16,728£60,533
Net Return£9,140£9,482£16,184£18,512£19,785£73,104
Return From Rental Income (%)3%3%3%4%4%18%
Total Net Return (%)13%13%23%26%28%102%