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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£14,952£15,176£15,556£15,945£16,423£78,051
Total Expenses£11,809£11,891£11,984£12,079£12,182£59,944
Profit Before Tax£3,143£3,286£3,572£3,865£4,241£18,107
Profit After Tax £2,546£2,661£2,893£3,131£3,435£14,667
Change In Property Value£5,850£6,026£11,378£13,095£13,881£50,230
Net Return£8,396£8,687£14,271£16,226£17,316£64,896
Return From Rental Income (%)4%4%5%5%6%25%
Total Net Return (%)14%15%24%27%29%109%