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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£13,752£14,027£14,378£14,737£15,106£72,000
Total Expenses£10,953£11,027£11,105£11,184£11,264£55,533
Profit Before Tax£2,799£3,000£3,273£3,553£3,842£16,467
Profit After Tax £2,267£2,430£2,651£2,878£3,112£13,338
Change In Property Value£3,820£3,896£7,949£10,333£11,935£37,933
Net Return£6,087£6,327£10,600£13,211£15,047£51,271
Return From Rental Income (%)2%3%3%3%3%14%
Total Net Return (%)6%7%11%14%16%55%