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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,566£15,955£16,354£16,845£80,056
Total Expenses£11,503£11,572£11,655£11,739£11,832£58,301
Profit Before Tax£3,833£3,994£4,300£4,615£5,013£21,755
Profit After Tax £3,105£3,235£3,483£3,738£4,060£17,621
Change In Property Value£6,000£6,180£11,670£13,431£14,237£51,518
Net Return£9,105£9,415£15,153£17,169£18,297£69,139
Return From Rental Income (%)5%5%6%6%7%29%
Total Net Return (%)15%15%25%28%30%113%