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

Year 1Year 2Year 3Year 4Year 5Total
Total Rental Income£15,336£15,643£16,034£16,435£16,845£80,293
Total Expenses£11,403£11,481£11,564£11,648£11,733£57,829
Profit Before Tax£3,933£4,162£4,470£4,786£5,113£22,464
Profit After Tax £3,185£3,371£3,621£3,877£4,141£18,195
Change In Property Value£3,950£4,029£8,219£10,685£12,341£39,224
Net Return£7,135£7,400£11,840£14,562£16,482£57,420
Return From Rental Income (%)3%3%4%4%4%19%
Total Net Return (%)7%8%12%15%17%59%